[EON] QoQ Annualized Quarter Result on 31-Dec-2006

Announcement Date
23-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006
Profit Trend
QoQ- 157.53%
YoY- -93.33%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,728,392 1,563,408 2,001,692 1,834,885 1,901,012 2,011,998 2,470,192 -21.16%
PBT 82,506 102,092 4,869 4,464 -5,705 19,652 25,320 119.63%
Tax -5,870 -8,512 871 799 -3,442 -5,444 -8,624 -22.60%
NP 76,636 93,580 5,741 5,263 -9,148 14,208 16,696 175.93%
-
NP to SH 76,636 93,580 5,741 5,263 -9,148 14,208 16,696 175.93%
-
Tax Rate 7.11% 8.34% -17.89% -17.90% - 27.70% 34.06% -
Total Cost 1,651,756 1,469,828 1,995,951 1,829,622 1,910,160 1,997,790 2,453,496 -23.16%
-
Net Worth 821,493 1,055,900 1,032,486 1,022,668 1,009,263 1,026,964 1,053,438 -15.26%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 371,830 341,720 - - - -
Div Payout % - - 6,476.25% 6,492.89% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 821,493 1,055,900 1,032,486 1,022,668 1,009,263 1,026,964 1,053,438 -15.26%
NOSH 248,937 249,033 248,791 249,431 248,586 249,263 248,452 0.12%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 4.43% 5.99% 0.29% 0.29% -0.48% 0.71% 0.68% -
ROE 9.33% 8.86% 0.56% 0.51% -0.91% 1.38% 1.58% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 694.31 627.79 804.56 735.63 764.73 807.18 994.23 -21.27%
EPS 30.78 37.60 2.30 2.11 -3.68 5.70 6.72 175.54%
DPS 0.00 0.00 149.45 137.00 0.00 0.00 0.00 -
NAPS 3.30 4.24 4.15 4.10 4.06 4.12 4.24 -15.37%
Adjusted Per Share Value based on latest NOSH - 248,952
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 694.08 627.82 803.83 736.84 763.40 807.96 991.96 -21.16%
EPS 30.77 37.58 2.31 2.11 -3.67 5.71 6.70 176.03%
DPS 0.00 0.00 149.32 137.23 0.00 0.00 0.00 -
NAPS 3.2989 4.2402 4.1462 4.1068 4.0529 4.124 4.2303 -15.26%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 2.01 1.62 2.98 1.83 1.93 2.71 3.04 -
P/RPS 0.29 0.26 0.37 0.25 0.25 0.34 0.31 -4.34%
P/EPS 6.53 4.31 129.13 86.73 -52.45 47.54 45.24 -72.45%
EY 15.32 23.20 0.77 1.15 -1.91 2.10 2.21 263.13%
DY 0.00 0.00 50.15 74.86 0.00 0.00 0.00 -
P/NAPS 0.61 0.38 0.72 0.45 0.48 0.66 0.72 -10.45%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 21/11/07 22/08/07 29/05/07 23/02/07 22/11/06 23/08/06 25/05/06 -
Price 2.08 1.43 3.06 3.06 1.91 2.22 3.20 -
P/RPS 0.30 0.23 0.38 0.42 0.25 0.28 0.32 -4.20%
P/EPS 6.76 3.81 132.60 145.02 -51.90 38.95 47.62 -72.75%
EY 14.80 26.28 0.75 0.69 -1.93 2.57 2.10 267.15%
DY 0.00 0.00 48.84 44.77 0.00 0.00 0.00 -
P/NAPS 0.63 0.34 0.74 0.75 0.47 0.54 0.75 -10.96%

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