[EON] QoQ Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 97.7%
YoY- -26.26%
Quarter Report
View:
Show?
Cumulative Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 679,026 3,901,173 3,104,648 2,286,706 1,133,829 4,987,051 3,962,850 -69.11%
PBT 27,232 300,528 284,628 232,018 121,677 579,681 452,461 -84.61%
Tax -7,590 -152,501 -148,334 -138,250 -74,248 -317,245 -247,235 -90.17%
NP 19,642 148,027 136,294 93,768 47,429 262,436 205,226 -79.04%
-
NP to SH 19,642 148,027 136,294 93,768 47,429 262,436 205,226 -79.04%
-
Tax Rate 27.87% 50.74% 52.12% 59.59% 61.02% 54.73% 54.64% -
Total Cost 659,384 3,753,146 2,968,354 2,192,938 1,086,400 4,724,615 3,757,624 -68.62%
-
Net Worth 1,184,992 1,160,218 1,146,305 2,321,968 2,310,013 2,173,036 2,114,125 -31.99%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 277,659 24,758 24,701 - 559,904 501,947 -
Div Payout % - 187.57% 18.17% 26.34% - 213.35% 244.58% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 1,184,992 1,160,218 1,146,305 2,321,968 2,310,013 2,173,036 2,114,125 -31.99%
NOSH 248,948 247,909 247,582 247,017 245,746 235,431 232,577 4.63%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 2.89% 3.79% 4.39% 4.10% 4.18% 5.26% 5.18% -
ROE 1.66% 12.76% 11.89% 4.04% 2.05% 12.08% 9.71% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 272.76 1,573.63 1,253.99 925.72 461.38 2,118.26 1,703.89 -70.48%
EPS 7.89 59.71 55.05 37.96 19.30 111.47 88.24 -79.97%
DPS 0.00 112.00 10.00 10.00 0.00 237.82 215.82 -
NAPS 4.76 4.68 4.63 9.40 9.40 9.23 9.09 -35.00%
Adjusted Per Share Value based on latest NOSH - 248,333
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 272.68 1,566.61 1,246.74 918.28 455.32 2,002.67 1,591.37 -69.11%
EPS 7.89 59.44 54.73 37.65 19.05 105.39 82.41 -79.04%
DPS 0.00 111.50 9.94 9.92 0.00 224.84 201.57 -
NAPS 4.7586 4.6591 4.6033 9.3244 9.2764 8.7263 8.4898 -31.99%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 5.10 3.54 3.10 9.45 10.10 7.80 8.20 -
P/RPS 1.87 0.22 0.25 1.02 2.19 0.37 0.48 147.38%
P/EPS 64.64 5.93 5.63 24.89 52.33 7.00 9.29 264.03%
EY 1.55 16.87 17.76 4.02 1.91 14.29 10.76 -72.48%
DY 0.00 31.64 3.23 1.06 0.00 30.49 26.32 -
P/NAPS 1.07 0.76 0.67 1.01 1.07 0.85 0.90 12.21%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 24/02/05 29/11/04 27/08/04 20/05/04 25/02/04 20/11/03 -
Price 3.68 4.18 3.40 3.04 9.00 8.75 7.80 -
P/RPS 1.35 0.27 0.27 0.33 1.95 0.41 0.46 104.84%
P/EPS 46.64 7.00 6.18 8.01 46.63 7.85 8.84 202.75%
EY 2.14 14.28 16.19 12.49 2.14 12.74 11.31 -67.00%
DY 0.00 26.79 2.94 3.29 0.00 27.18 27.67 -
P/NAPS 0.77 0.89 0.73 0.32 0.96 0.95 0.86 -7.09%

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