[EON] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -4.09%
YoY- -46.32%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,139,530 4,573,412 4,535,316 4,987,051 5,283,800 5,498,288 5,907,476 -21.05%
PBT 379,504 464,036 486,708 579,681 603,281 561,502 558,836 -22.68%
Tax -197,778 -276,500 -296,992 -317,245 -329,646 -307,186 -309,940 -25.81%
NP 181,725 187,536 189,716 262,436 273,634 254,316 248,896 -18.87%
-
NP to SH 181,725 187,536 189,716 262,436 273,634 254,316 248,896 -18.87%
-
Tax Rate 52.11% 59.59% 61.02% 54.73% 54.64% 54.71% 55.46% -
Total Cost 3,957,805 4,385,876 4,345,600 4,724,615 5,010,165 5,243,972 5,658,580 -21.15%
-
Net Worth 1,146,305 2,321,968 2,310,013 2,173,036 2,114,125 2,340,800 2,267,739 -36.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 33,010 49,403 - 559,904 669,263 999,389 - -
Div Payout % 18.17% 26.34% - 213.35% 244.58% 392.97% - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,146,305 2,321,968 2,310,013 2,173,036 2,114,125 2,340,800 2,267,739 -36.46%
NOSH 247,582 247,017 245,746 235,431 232,577 231,533 231,402 4.59%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.39% 4.10% 4.18% 5.26% 5.18% 4.63% 4.21% -
ROE 15.85% 8.08% 8.21% 12.08% 12.94% 10.86% 10.98% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,671.98 1,851.45 1,845.53 2,118.26 2,271.85 2,374.73 2,552.91 -24.52%
EPS 73.40 75.92 77.20 111.47 117.65 109.84 107.56 -22.43%
DPS 13.33 20.00 0.00 237.82 287.76 431.64 0.00 -
NAPS 4.63 9.40 9.40 9.23 9.09 10.11 9.80 -39.25%
Adjusted Per Share Value based on latest NOSH - 243,965
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,662.32 1,836.56 1,821.26 2,002.67 2,121.83 2,207.96 2,372.28 -21.05%
EPS 72.98 75.31 76.18 105.39 109.88 102.13 99.95 -18.86%
DPS 13.26 19.84 0.00 224.84 268.76 401.33 0.00 -
NAPS 4.6033 9.3244 9.2764 8.7263 8.4898 9.40 9.1066 -36.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.10 9.45 10.10 7.80 8.20 8.95 7.90 -
P/RPS 0.19 0.51 0.55 0.37 0.36 0.38 0.31 -27.78%
P/EPS 4.22 12.45 13.08 7.00 6.97 8.15 7.34 -30.78%
EY 23.68 8.03 7.64 14.29 14.35 12.27 13.62 44.44%
DY 4.30 2.12 0.00 30.49 35.09 48.23 0.00 -
P/NAPS 0.67 1.01 1.07 0.85 0.90 0.89 0.81 -11.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 20/05/04 25/02/04 20/11/03 27/08/03 30/05/03 -
Price 3.40 3.04 9.00 8.75 7.80 9.25 8.90 -
P/RPS 0.20 0.16 0.49 0.41 0.34 0.39 0.35 -31.06%
P/EPS 4.63 4.00 11.66 7.85 6.63 8.42 8.27 -31.99%
EY 21.59 24.97 8.58 12.74 15.08 11.87 12.09 47.03%
DY 3.92 6.58 0.00 27.18 36.89 46.66 0.00 -
P/NAPS 0.73 0.32 0.96 0.95 0.86 0.91 0.91 -13.63%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment