[EON] QoQ Cumulative Quarter Result on 30-Jun-2008 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
30-Jun-2008 [#1]
Profit Trend
QoQ- -83.63%
YoY- -34.08%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,419,872 1,917,473 1,384,254 662,306 1,895,003 1,400,100 864,196 98.54%
PBT 31,928 51,242 39,306 18,174 103,550 54,506 41,253 -15.69%
Tax -6,249 -8,555 -8,083 -2,751 -9,307 -6,633 -2,935 65.42%
NP 25,679 42,687 31,223 15,423 94,243 47,873 38,318 -23.40%
-
NP to SH 25,679 42,687 31,223 15,423 94,243 47,873 38,318 -23.40%
-
Tax Rate 19.57% 16.70% 20.56% 15.14% 8.99% 12.17% 7.11% -
Total Cost 2,394,193 1,874,786 1,353,031 646,883 1,800,760 1,352,227 825,878 103.18%
-
Net Worth 617,690 650,017 637,407 647,815 878,863 831,743 821,493 -17.29%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div 273,975 2,490 2,489 2,491 33,610 - - -
Div Payout % 1,066.93% 5.83% 7.97% 16.16% 35.66% - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 617,690 650,017 637,407 647,815 878,863 831,743 821,493 -17.29%
NOSH 249,068 249,049 248,987 249,159 248,969 249,024 248,937 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 1.06% 2.23% 2.26% 2.33% 4.97% 3.42% 4.43% -
ROE 4.16% 6.57% 4.90% 2.38% 10.72% 5.76% 4.66% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 971.57 769.92 555.95 265.82 761.14 562.23 347.15 98.47%
EPS 10.31 17.14 12.54 6.19 37.85 19.23 15.39 -23.41%
DPS 110.00 1.00 1.00 1.00 13.50 0.00 0.00 -
NAPS 2.48 2.61 2.56 2.60 3.53 3.34 3.30 -17.32%
Adjusted Per Share Value based on latest NOSH - 249,159
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 971.76 770.01 555.88 265.96 760.98 562.24 347.04 98.53%
EPS 10.31 17.14 12.54 6.19 37.85 19.22 15.39 -23.41%
DPS 110.02 1.00 1.00 1.00 13.50 0.00 0.00 -
NAPS 2.4805 2.6103 2.5597 2.6015 3.5293 3.3401 3.2989 -17.29%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 31/12/07 28/09/07 -
Price 1.80 1.80 1.80 1.80 1.80 2.08 2.01 -
P/RPS 0.19 0.23 0.32 0.68 0.24 0.37 0.58 -52.44%
P/EPS 17.46 10.50 14.35 29.08 4.76 10.82 13.06 21.33%
EY 5.73 9.52 6.97 3.44 21.03 9.24 7.66 -17.58%
DY 61.11 0.56 0.56 0.56 7.50 0.00 0.00 -
P/NAPS 0.73 0.69 0.70 0.69 0.51 0.62 0.61 12.70%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 25/02/08 21/11/07 -
Price 1.80 1.80 1.80 1.80 1.80 1.98 2.08 -
P/RPS 0.19 0.23 0.32 0.68 0.24 0.35 0.60 -53.50%
P/EPS 17.46 10.50 14.35 29.08 4.76 10.30 13.51 18.62%
EY 5.73 9.52 6.97 3.44 21.03 9.71 7.40 -15.66%
DY 61.11 0.56 0.56 0.56 7.50 0.00 0.00 -
P/NAPS 0.73 0.69 0.70 0.69 0.51 0.59 0.63 10.31%

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