[EON] QoQ Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 104.36%
YoY- -43.6%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 1,133,829 4,987,051 3,962,850 2,749,144 1,476,869 7,427,704 5,875,762 -66.57%
PBT 121,677 579,681 452,461 280,751 139,709 906,550 644,101 -67.04%
Tax -74,248 -317,245 -247,235 -153,593 -77,485 -417,640 -298,317 -60.39%
NP 47,429 262,436 205,226 127,158 62,224 488,910 345,784 -73.37%
-
NP to SH 47,429 262,436 205,226 127,158 62,224 488,910 345,784 -73.37%
-
Tax Rate 61.02% 54.73% 54.64% 54.71% 55.46% 46.07% 46.32% -
Total Cost 1,086,400 4,724,615 3,757,624 2,621,986 1,414,645 6,938,794 5,529,978 -66.17%
-
Net Worth 2,310,013 2,173,036 2,114,125 2,340,800 2,267,739 2,250,840 2,521,073 -5.65%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 559,904 501,947 499,694 - 1,124,273 1,031,348 -
Div Payout % - 213.35% 244.58% 392.97% - 229.96% 298.26% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 2,310,013 2,173,036 2,114,125 2,340,800 2,267,739 2,250,840 2,521,073 -5.65%
NOSH 245,746 235,431 232,577 231,533 231,402 229,443 229,188 4.75%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 4.18% 5.26% 5.18% 4.63% 4.21% 6.58% 5.88% -
ROE 2.05% 12.08% 9.71% 5.43% 2.74% 21.72% 13.72% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 461.38 2,118.26 1,703.89 1,187.37 638.23 3,237.27 2,563.73 -68.09%
EPS 19.30 111.47 88.24 54.92 26.89 213.09 150.87 -74.57%
DPS 0.00 237.82 215.82 215.82 0.00 490.00 450.00 -
NAPS 9.40 9.23 9.09 10.11 9.80 9.81 11.00 -9.94%
Adjusted Per Share Value based on latest NOSH - 231,658
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 455.32 2,002.67 1,591.37 1,103.98 593.07 2,982.77 2,359.55 -66.57%
EPS 19.05 105.39 82.41 51.06 24.99 196.33 138.86 -73.36%
DPS 0.00 224.84 201.57 200.66 0.00 451.48 414.16 -
NAPS 9.2764 8.7263 8.4898 9.40 9.1066 9.0388 10.124 -5.65%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - - -
Price 10.10 7.80 8.20 8.95 7.90 0.00 0.00 -
P/RPS 2.19 0.37 0.48 0.75 1.24 0.00 0.00 -
P/EPS 52.33 7.00 9.29 16.30 29.38 0.00 0.00 -
EY 1.91 14.29 10.76 6.14 3.40 0.00 0.00 -
DY 0.00 30.49 26.32 24.11 0.00 0.00 0.00 -
P/NAPS 1.07 0.85 0.90 0.89 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 25/02/04 20/11/03 27/08/03 30/05/03 26/02/03 25/11/02 -
Price 9.00 8.75 7.80 9.25 8.90 7.55 0.00 -
P/RPS 1.95 0.41 0.46 0.78 1.39 0.23 0.00 -
P/EPS 46.63 7.85 8.84 16.84 33.10 3.54 0.00 -
EY 2.14 12.74 11.31 5.94 3.02 28.22 0.00 -
DY 0.00 27.18 27.67 23.33 0.00 64.90 0.00 -
P/NAPS 0.96 0.95 0.86 0.91 0.91 0.77 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