[EON] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.83%
YoY- -78.75%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 1,834,885 1,901,012 2,011,998 2,470,192 3,094,103 2,853,706 2,723,438 -23.09%
PBT 4,464 -5,705 19,652 25,320 101,833 99,924 90,026 -86.42%
Tax 799 -3,442 -5,444 -8,624 -22,963 -20,133 -16,202 -
NP 5,263 -9,148 14,208 16,696 78,870 79,790 73,824 -82.72%
-
NP to SH 5,263 -9,148 14,208 16,696 78,870 79,790 73,824 -82.72%
-
Tax Rate -17.90% - 27.70% 34.06% 22.55% 20.15% 18.00% -
Total Cost 1,829,622 1,910,160 1,997,790 2,453,496 3,015,233 2,773,916 2,649,614 -21.82%
-
Net Worth 1,022,668 1,009,263 1,026,964 1,053,438 1,050,604 1,031,002 1,018,691 0.25%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 341,720 - - - 57,260 16,602 24,906 470.39%
Div Payout % 6,492.89% - - - 72.60% 20.81% 33.74% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,022,668 1,009,263 1,026,964 1,053,438 1,050,604 1,031,002 1,018,691 0.25%
NOSH 249,431 248,586 249,263 248,452 248,958 249,034 249,068 0.09%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.29% -0.48% 0.71% 0.68% 2.55% 2.80% 2.71% -
ROE 0.51% -0.91% 1.38% 1.58% 7.51% 7.74% 7.25% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 735.63 764.73 807.18 994.23 1,242.82 1,145.91 1,093.45 -23.16%
EPS 2.11 -3.68 5.70 6.72 31.68 32.04 29.64 -82.74%
DPS 137.00 0.00 0.00 0.00 23.00 6.67 10.00 469.82%
NAPS 4.10 4.06 4.12 4.24 4.22 4.14 4.09 0.16%
Adjusted Per Share Value based on latest NOSH - 248,452
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 736.84 763.40 807.96 991.96 1,242.51 1,145.97 1,093.66 -23.09%
EPS 2.11 -3.67 5.71 6.70 31.67 32.04 29.65 -82.74%
DPS 137.23 0.00 0.00 0.00 22.99 6.67 10.00 470.46%
NAPS 4.1068 4.0529 4.124 4.2303 4.2189 4.1402 4.0908 0.25%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.83 1.93 2.71 3.04 3.00 3.52 3.88 -
P/RPS 0.25 0.25 0.34 0.31 0.24 0.31 0.35 -20.04%
P/EPS 86.73 -52.45 47.54 45.24 9.47 10.99 13.09 251.55%
EY 1.15 -1.91 2.10 2.21 10.56 9.10 7.64 -71.60%
DY 74.86 0.00 0.00 0.00 7.67 1.89 2.58 838.47%
P/NAPS 0.45 0.48 0.66 0.72 0.71 0.85 0.95 -39.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 22/11/06 23/08/06 25/05/06 22/02/06 29/11/05 24/08/05 -
Price 3.06 1.91 2.22 3.20 3.00 3.36 3.78 -
P/RPS 0.42 0.25 0.28 0.32 0.24 0.29 0.35 12.88%
P/EPS 145.02 -51.90 38.95 47.62 9.47 10.49 12.75 403.52%
EY 0.69 -1.93 2.57 2.10 10.56 9.54 7.84 -80.12%
DY 44.77 0.00 0.00 0.00 7.67 1.98 2.65 555.02%
P/NAPS 0.75 0.47 0.54 0.75 0.71 0.81 0.92 -12.70%

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