[EONCAP] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 519.56%
YoY- 531.64%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 2,028,192 1,993,244 185,854 1,877,277 605,130 609,172 646,953 114.65%
PBT 406,702 398,404 37,268 328,502 36,170 11,016 36,044 405.30%
Tax -117,360 -128,116 -11,836 -120,802 -2,646 -1,428 -1,372 1857.26%
NP 289,342 270,288 25,432 207,700 33,524 9,588 34,672 313.02%
-
NP to SH 289,342 270,288 25,432 207,700 33,524 9,588 34,672 313.02%
-
Tax Rate 28.86% 32.16% 31.76% 36.77% 7.32% 12.96% 3.81% -
Total Cost 1,738,850 1,722,956 160,422 1,669,577 571,606 599,584 612,281 100.92%
-
Net Worth 2,128,126 1,919,737 165,253 1,744,679 340,281 323,805 321,655 253.65%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,128,126 1,919,737 165,253 1,744,679 340,281 323,805 321,655 253.65%
NOSH 693,200 693,046 57,781 692,333 420,100 420,526 417,734 40.29%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.27% 13.56% 13.68% 11.06% 5.54% 1.57% 5.36% -
ROE 13.60% 14.08% 15.39% 11.90% 9.85% 2.96% 10.78% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 292.58 287.61 321.65 271.15 144.04 144.86 154.87 52.99%
EPS 41.74 39.00 44.00 30.00 7.98 2.28 8.30 194.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.77 2.86 2.52 0.81 0.77 0.77 152.07%
Adjusted Per Share Value based on latest NOSH - 691,393
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 292.55 287.51 26.81 270.78 87.28 87.87 93.32 114.64%
EPS 41.73 38.99 3.67 29.96 4.84 1.38 5.00 313.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0696 2.769 0.2384 2.5165 0.4908 0.4671 0.464 253.62%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.10 2.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.06 0.87 0.00 0.00 0.00 0.00 0.00 -
P/EPS 7.43 6.38 0.00 0.00 0.00 0.00 0.00 -
EY 13.46 15.66 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 22/02/02 -
Price 4.68 2.79 2.75 0.00 0.00 0.00 0.00 -
P/RPS 1.60 0.97 0.85 0.00 0.00 0.00 0.00 -
P/EPS 11.21 7.15 6.25 0.00 0.00 0.00 0.00 -
EY 8.92 13.98 16.01 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.01 0.96 0.00 0.00 0.00 0.00 -

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