[EON] QoQ Annualized Quarter Result on 31-Mar-2007

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- 9.09%
YoY- -65.61%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,866,800 1,728,392 1,563,408 2,001,692 1,834,885 1,901,012 2,011,998 -4.85%
PBT 72,674 82,506 102,092 4,869 4,464 -5,705 19,652 138.56%
Tax -8,844 -5,870 -8,512 871 799 -3,442 -5,444 38.07%
NP 63,830 76,636 93,580 5,741 5,263 -9,148 14,208 171.52%
-
NP to SH 63,830 76,636 93,580 5,741 5,263 -9,148 14,208 171.52%
-
Tax Rate 12.17% 7.11% 8.34% -17.89% -17.90% - 27.70% -
Total Cost 1,802,969 1,651,756 1,469,828 1,995,951 1,829,622 1,910,160 1,997,790 -6.59%
-
Net Worth 831,743 821,493 1,055,900 1,032,486 1,022,668 1,009,263 1,026,964 -13.07%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - 371,830 341,720 - - -
Div Payout % - - - 6,476.25% 6,492.89% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 831,743 821,493 1,055,900 1,032,486 1,022,668 1,009,263 1,026,964 -13.07%
NOSH 249,024 248,937 249,033 248,791 249,431 248,586 249,263 -0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.42% 4.43% 5.99% 0.29% 0.29% -0.48% 0.71% -
ROE 7.67% 9.33% 8.86% 0.56% 0.51% -0.91% 1.38% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 749.64 694.31 627.79 804.56 735.63 764.73 807.18 -4.79%
EPS 25.64 30.78 37.60 2.30 2.11 -3.68 5.70 171.75%
DPS 0.00 0.00 0.00 149.45 137.00 0.00 0.00 -
NAPS 3.34 3.30 4.24 4.15 4.10 4.06 4.12 -13.02%
Adjusted Per Share Value based on latest NOSH - 248,791
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 749.66 694.08 627.82 803.83 736.84 763.40 807.96 -4.85%
EPS 25.63 30.77 37.58 2.31 2.11 -3.67 5.71 171.36%
DPS 0.00 0.00 0.00 149.32 137.23 0.00 0.00 -
NAPS 3.3401 3.2989 4.2402 4.1462 4.1068 4.0529 4.124 -13.07%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.08 2.01 1.62 2.98 1.83 1.93 2.71 -
P/RPS 0.28 0.29 0.26 0.37 0.25 0.25 0.34 -12.10%
P/EPS 8.11 6.53 4.31 129.13 86.73 -52.45 47.54 -69.14%
EY 12.32 15.32 23.20 0.77 1.15 -1.91 2.10 224.23%
DY 0.00 0.00 0.00 50.15 74.86 0.00 0.00 -
P/NAPS 0.62 0.61 0.38 0.72 0.45 0.48 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 22/11/06 23/08/06 -
Price 1.98 2.08 1.43 3.06 3.06 1.91 2.22 -
P/RPS 0.26 0.30 0.23 0.38 0.42 0.25 0.28 -4.80%
P/EPS 7.72 6.76 3.81 132.60 145.02 -51.90 38.95 -65.90%
EY 12.95 14.80 26.28 0.75 0.69 -1.93 2.57 193.05%
DY 0.00 0.00 0.00 48.84 44.77 0.00 0.00 -
P/NAPS 0.59 0.63 0.34 0.74 0.75 0.47 0.54 6.06%

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