[EONCAP] QoQ Annualized Quarter Result on 31-Dec-2002 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -87.76%
YoY- -26.65%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 2,075,230 2,028,192 1,993,244 185,854 1,877,277 605,130 609,172 126.23%
PBT 448,456 406,702 398,404 37,268 328,502 36,170 11,016 1080.73%
Tax -127,413 -117,360 -128,116 -11,836 -120,802 -2,646 -1,428 1891.30%
NP 321,042 289,342 270,288 25,432 207,700 33,524 9,588 936.64%
-
NP to SH 321,042 289,342 270,288 25,432 207,700 33,524 9,588 936.64%
-
Tax Rate 28.41% 28.86% 32.16% 31.76% 36.77% 7.32% 12.96% -
Total Cost 1,754,188 1,738,850 1,722,956 160,422 1,669,577 571,606 599,584 104.42%
-
Net Worth 2,227,407 2,128,126 1,919,737 165,253 1,744,679 340,281 323,805 261.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,227,407 2,128,126 1,919,737 165,253 1,744,679 340,281 323,805 261.27%
NOSH 693,896 693,200 693,046 57,781 692,333 420,100 420,526 39.59%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.47% 14.27% 13.56% 13.68% 11.06% 5.54% 1.57% -
ROE 14.41% 13.60% 14.08% 15.39% 11.90% 9.85% 2.96% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 299.07 292.58 287.61 321.65 271.15 144.04 144.86 62.06%
EPS 46.27 41.74 39.00 44.00 30.00 7.98 2.28 642.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.07 2.77 2.86 2.52 0.81 0.77 158.80%
Adjusted Per Share Value based on latest NOSH - 57,781
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 299.33 292.55 287.51 26.81 270.78 87.28 87.87 126.22%
EPS 46.31 41.73 38.99 3.67 29.96 4.84 1.38 938.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2128 3.0696 2.769 0.2384 2.5165 0.4908 0.4671 261.24%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.20 3.10 2.49 0.00 0.00 0.00 0.00 -
P/RPS 1.40 1.06 0.87 0.00 0.00 0.00 0.00 -
P/EPS 9.08 7.43 6.38 0.00 0.00 0.00 0.00 -
EY 11.02 13.46 15.66 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 1.31 1.01 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 -
Price 5.05 4.68 2.79 2.75 0.00 0.00 0.00 -
P/RPS 1.69 1.60 0.97 0.85 0.00 0.00 0.00 -
P/EPS 10.91 11.21 7.15 6.25 0.00 0.00 0.00 -
EY 9.16 8.92 13.98 16.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.52 1.01 0.96 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