[EON] QoQ Cumulative Quarter Result on 30-Jun-2007 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 344.52%
YoY- 229.32%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,895,003 1,400,100 864,196 390,852 1,834,885 1,834,885 1,425,759 20.86%
PBT 103,550 54,506 41,253 25,523 4,464 4,464 -4,279 -
Tax -9,307 -6,633 -2,935 -2,128 799 799 -2,582 134.90%
NP 94,243 47,873 38,318 23,395 5,263 5,263 -6,861 -
-
NP to SH 94,243 47,873 38,318 23,395 5,263 5,263 -6,861 -
-
Tax Rate 8.99% 12.17% 7.11% 8.34% -17.90% -17.90% - -
Total Cost 1,800,760 1,352,227 825,878 367,457 1,829,622 1,829,622 1,432,620 16.45%
-
Net Worth 878,863 831,743 821,493 1,055,900 1,032,486 1,022,668 1,009,263 -8.80%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 33,610 - - - 340,844 341,720 - -
Div Payout % 35.66% - - - 6,476.25% 6,492.89% - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 878,863 831,743 821,493 1,055,900 1,032,486 1,022,668 1,009,263 -8.80%
NOSH 248,969 249,024 248,937 249,033 248,791 249,431 248,586 0.10%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.97% 3.42% 4.43% 5.99% 0.29% 0.29% -0.48% -
ROE 10.72% 5.76% 4.66% 2.22% 0.51% 0.51% -0.68% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 761.14 562.23 347.15 156.95 737.52 735.63 573.55 20.74%
EPS 37.85 19.23 15.39 9.40 2.11 2.11 -2.76 -
DPS 13.50 0.00 0.00 0.00 137.00 137.00 0.00 -
NAPS 3.53 3.34 3.30 4.24 4.15 4.10 4.06 -8.89%
Adjusted Per Share Value based on latest NOSH - 248,882
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 760.98 562.24 347.04 156.96 736.84 736.84 572.55 20.86%
EPS 37.85 19.22 15.39 9.39 2.11 2.11 -2.76 -
DPS 13.50 0.00 0.00 0.00 136.87 137.23 0.00 -
NAPS 3.5293 3.3401 3.2989 4.2402 4.1462 4.1068 4.0529 -8.80%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.80 2.08 2.01 1.62 2.98 1.83 1.93 -
P/RPS 0.24 0.37 0.58 1.03 0.40 0.25 0.34 -20.70%
P/EPS 4.76 10.82 13.06 17.24 140.87 86.73 -69.93 -
EY 21.03 9.24 7.66 5.80 0.71 1.15 -1.43 -
DY 7.50 0.00 0.00 0.00 45.97 74.86 0.00 -
P/NAPS 0.51 0.62 0.61 0.38 0.72 0.45 0.48 4.12%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 24/03/08 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 22/11/06 -
Price 1.80 1.98 2.08 1.43 3.06 3.06 1.91 -
P/RPS 0.24 0.35 0.60 0.91 0.41 0.42 0.33 -19.11%
P/EPS 4.76 10.30 13.51 15.22 144.65 145.02 -69.20 -
EY 21.03 9.71 7.40 6.57 0.69 0.69 -1.45 -
DY 7.50 0.00 0.00 0.00 44.77 44.77 0.00 -
P/NAPS 0.51 0.59 0.63 0.34 0.74 0.75 0.47 5.59%

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