[EONCAP] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5262.69%
YoY- -52.46%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,376,426 2,417,652 2,580,588 2,519,501 2,557,162 2,515,940 1,918,852 15.33%
PBT 438,924 428,096 207,611 136,869 15,106 416,668 278,817 35.36%
Tax -30,594 -109,848 -73,834 -46,109 -16,864 -111,388 -61,748 -37.41%
NP 408,330 318,248 133,777 90,760 -1,758 305,280 217,069 52.44%
-
NP to SH 408,330 318,248 133,777 90,760 -1,758 305,280 217,069 52.44%
-
Tax Rate 6.97% 25.66% 35.56% 33.69% 111.64% 26.73% 22.15% -
Total Cost 1,968,096 2,099,404 2,446,811 2,428,741 2,558,920 2,210,660 1,701,783 10.18%
-
Net Worth 3,392,050 3,296,902 3,254,864 2,774,000 3,010,987 3,210,747 3,190,457 4.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 40,625 - - - 69,318 -
Div Payout % - - 30.37% - - - 31.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,392,050 3,296,902 3,254,864 2,774,000 3,010,987 3,210,747 3,190,457 4.17%
NOSH 693,259 693,048 704,089 693,500 686,969 693,466 693,185 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.18% 13.16% 5.18% 3.60% -0.07% 12.13% 11.31% -
ROE 12.04% 9.65% 4.11% 3.27% -0.06% 9.51% 6.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 342.79 348.84 366.51 363.30 372.24 362.81 276.82 15.33%
EPS 58.90 45.92 19.30 13.09 -0.26 44.04 31.00 53.46%
DPS 0.00 0.00 5.77 0.00 0.00 0.00 10.00 -
NAPS 4.8929 4.7571 4.6228 4.00 4.383 4.63 4.6026 4.16%
Adjusted Per Share Value based on latest NOSH - 693,269
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 342.78 348.72 372.23 363.42 368.85 362.90 276.78 15.33%
EPS 58.90 45.90 19.30 13.09 -0.25 44.03 31.31 52.44%
DPS 0.00 0.00 5.86 0.00 0.00 0.00 10.00 -
NAPS 4.8927 4.7555 4.6948 4.0012 4.3431 4.6312 4.6019 4.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.58 2.68 3.20 4.18 4.52 4.58 6.60 -
P/RPS 1.34 0.77 0.87 1.15 1.21 1.26 2.38 -31.83%
P/EPS 7.78 5.84 16.84 31.94 -1,766.27 10.40 21.08 -48.57%
EY 12.86 17.13 5.94 3.13 -0.06 9.61 4.74 94.64%
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.52 -
P/NAPS 0.94 0.56 0.69 1.05 1.03 0.99 1.43 -24.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 12/05/09 27/02/09 07/11/08 18/08/08 16/05/08 25/02/08 -
Price 4.59 3.90 2.94 3.48 4.52 5.15 5.00 -
P/RPS 1.34 1.12 0.80 0.96 1.21 1.42 1.81 -18.17%
P/EPS 7.79 8.49 15.47 26.59 -1,766.27 11.70 15.97 -38.06%
EY 12.83 11.77 6.46 3.76 -0.06 8.55 6.26 61.42%
DY 0.00 0.00 1.96 0.00 0.00 0.00 2.00 -
P/NAPS 0.94 0.82 0.64 0.87 1.03 1.11 1.09 -9.40%

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