[EON] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

29-Nov-2004

Admission Sponsor

Sponsor

Financial Year

31-Dec-2004

Quarter

30-Sep-2004 [#3]

Profit Trend

QoQ- 45.35%

YoY- -33.59%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Cumulative Result
Revenue	1,361,719	679,026	3,901,173	3,104,648	2,286,706	1,133,829	4,987,051	-57.94%
YoY %	100.54%	-82.59%	25.66%	35.77%	101.68%	-77.26%	-	-
Horiz. %	27.31%	13.62%	78.23%	62.25%	45.85%	22.74%	100.00%	-
PBT	45,013	27,232	300,528	284,628	232,018	121,677	579,681	-81.82%
YoY %	65.29%	-90.94%	5.59%	22.67%	90.68%	-79.01%	-	-
Horiz. %	7.77%	4.70%	51.84%	49.10%	40.03%	20.99%	100.00%	-
Tax	-8,101	-7,590	-152,501	-148,334	-138,250	-74,248	-317,245	-91.34%
YoY %	-6.73%	95.02%	-2.81%	-7.29%	-86.20%	76.60%	-	-
Horiz. %	2.55%	2.39%	48.07%	46.76%	43.58%	23.40%	100.00%	-
NP	36,912	19,642	148,027	136,294	93,768	47,429	262,436	-72.98%
YoY %	87.92%	-86.73%	8.61%	45.35%	97.70%	-81.93%	-	-
Horiz. %	14.07%	7.48%	56.40%	51.93%	35.73%	18.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,912	19,642	148,027	136,294	93,768	47,429	262,436	-72.98%
YoY %	87.92%	-86.73%	8.61%	45.35%	97.70%	-81.93%	-	-
Horiz. %	14.07%	7.48%	56.40%	51.93%	35.73%	18.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.00%	27.87%	50.74%	52.12%	59.59%	61.02%	54.73%	-
YoY %	-35.41%	-45.07%	-2.65%	-12.54%	-2.34%	11.49%	-	-
Horiz. %	32.89%	50.92%	92.71%	95.23%	108.88%	111.49%	100.00%	-
Total Cost	1,324,807	659,384	3,753,146	2,968,354	2,192,938	1,086,400	4,724,615	-57.19%
YoY %	100.92%	-82.43%	26.44%	35.36%	101.85%	-77.01%	-	-
Horiz. %	28.04%	13.96%	79.44%	62.83%	46.42%	22.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,018,691	1,184,992	1,160,218	1,146,305	2,321,968	2,310,013	2,173,036	-39.68%
YoY %	-14.03%	2.14%	1.21%	-50.63%	0.52%	6.30%	-	-
Horiz. %	46.88%	54.53%	53.39%	52.75%	106.85%	106.30%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Dividend
Div	12,453	-	277,659	24,758	24,701	-	559,904	-92.10%
YoY %	0.00%	-	1,021.49%	0.23%	0.00%	-	-	-
Horiz. %	2.22%	-	49.59%	4.42%	4.41%	-	100.00%	-
Div Payout %	33.74%	-	187.57%	18.17%	26.34%	-	213.35%	-
YoY %	0.00%	-	932.31%	-31.02%	0.00%	-	-	-
Horiz. %	15.81%	-	87.92%	8.52%	12.35%	-	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Equity
Net Worth	1,018,691	1,184,992	1,160,218	1,146,305	2,321,968	2,310,013	2,173,036	-39.68%
YoY %	-14.03%	2.14%	1.21%	-50.63%	0.52%	6.30%	-	-
Horiz. %	46.88%	54.53%	53.39%	52.75%	106.85%	106.30%	100.00%	-
NOSH	249,068	248,948	247,909	247,582	247,017	245,746	235,431	3.82%
YoY %	0.05%	0.42%	0.13%	0.23%	0.52%	4.38%	-	-
Horiz. %	105.79%	105.74%	105.30%	105.16%	104.92%	104.38%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Ratio Analysis
NP Margin	2.71%	2.89%	3.79%	4.39%	4.10%	4.18%	5.26%	-
YoY %	-6.23%	-23.75%	-13.67%	7.07%	-1.91%	-20.53%	-	-
Horiz. %	51.52%	54.94%	72.05%	83.46%	77.95%	79.47%	100.00%	-
ROE	3.62%	1.66%	12.76%	11.89%	4.04%	2.05%	12.08%	-
YoY %	118.07%	-86.99%	7.32%	194.31%	97.07%	-83.03%	-	-
Horiz. %	29.97%	13.74%	105.63%	98.43%	33.44%	16.97%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Per Share
RPS	546.72	272.76	1,573.63	1,253.99	925.72	461.38	2,118.26	-59.49%
YoY %	100.44%	-82.67%	25.49%	35.46%	100.64%	-78.22%	-	-
Horiz. %	25.81%	12.88%	74.29%	59.20%	43.70%	21.78%	100.00%	-
EPS	14.82	7.89	59.71	55.05	37.96	19.30	111.47	-73.98%
YoY %	87.83%	-86.79%	8.47%	45.02%	96.68%	-82.69%	-	-
Horiz. %	13.30%	7.08%	53.57%	49.39%	34.05%	17.31%	100.00%	-
DPS	5.00	0.00	112.00	10.00	10.00	0.00	237.82	-92.40%
YoY %	0.00%	0.00%	1,020.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	2.10%	0.00%	47.09%	4.20%	4.20%	0.00%	100.00%	-
NAPS	4.09	4.76	4.68	4.63	9.40	9.40	9.23	-41.90%
YoY %	-14.08%	1.71%	1.08%	-50.74%	0.00%	1.84%	-	-
Horiz. %	44.31%	51.57%	50.70%	50.16%	101.84%	101.84%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Adjusted Per Share Value based on latest NOSH - 248,690
RPS	546.83	272.68	1,566.61	1,246.74	918.28	455.32	2,002.67	-57.94%
YoY %	100.54%	-82.59%	25.66%	35.77%	101.68%	-77.26%	-	-
Horiz. %	27.31%	13.62%	78.23%	62.25%	45.85%	22.74%	100.00%	-
EPS	14.82	7.89	59.44	54.73	37.65	19.05	105.39	-72.99%
YoY %	87.83%	-86.73%	8.61%	45.37%	97.64%	-81.92%	-	-
Horiz. %	14.06%	7.49%	56.40%	51.93%	35.72%	18.08%	100.00%	-
DPS	5.00	0.00	111.50	9.94	9.92	0.00	224.84	-92.11%
YoY %	0.00%	0.00%	1,021.73%	0.20%	0.00%	0.00%	-	-
Horiz. %	2.22%	0.00%	49.59%	4.42%	4.41%	0.00%	100.00%	-
NAPS	4.0908	4.7586	4.6591	4.6033	9.3244	9.2764	8.7263	-39.68%
YoY %	-14.03%	2.14%	1.21%	-50.63%	0.52%	6.30%	-	-
Horiz. %	46.88%	54.53%	53.39%	52.75%	106.85%	106.30%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	-
Price	3.88	5.10	3.54	3.10	9.45	10.10	7.80	-
P/RPS	0.71	1.87	0.22	0.25	1.02	2.19	0.37	54.48%
YoY %	-62.03%	750.00%	-12.00%	-75.49%	-53.42%	491.89%	-	-
Horiz. %	191.89%	505.41%	59.46%	67.57%	275.68%	591.89%	100.00%	-
P/EPS	26.18	64.64	5.93	5.63	24.89	52.33	7.00	141.13%
YoY %	-59.50%	990.05%	5.33%	-77.38%	-52.44%	647.57%	-	-
Horiz. %	374.00%	923.43%	84.71%	80.43%	355.57%	747.57%	100.00%	-
EY	3.82	1.55	16.87	17.76	4.02	1.91	14.29	-58.53%
YoY %	146.45%	-90.81%	-5.01%	341.79%	110.47%	-86.63%	-	-
Horiz. %	26.73%	10.85%	118.05%	124.28%	28.13%	13.37%	100.00%	-
DY	1.29	0.00	31.64	3.23	1.06	0.00	30.49	-87.88%
YoY %	0.00%	0.00%	879.57%	204.72%	0.00%	0.00%	-	-
Horiz. %	4.23%	0.00%	103.77%	10.59%	3.48%	0.00%	100.00%	-
P/NAPS	0.95	1.07	0.76	0.67	1.01	1.07	0.85	7.70%
YoY %	-11.21%	40.79%	13.43%	-33.66%	-5.61%	25.88%	-	-
Horiz. %	111.76%	125.88%	89.41%	78.82%	118.82%	125.88%	100.00%	-

	30/06/05	31/03/05	31/12/04	30/09/04	30/06/04	31/03/04	31/12/03	CAGR
Price Multiplier on Announcement Date
Date	24/08/05	30/05/05	24/02/05	29/11/04	27/08/04	20/05/04	25/02/04	-
Price	3.78	3.68	4.18	3.40	3.04	9.00	8.75	-
P/RPS	0.69	1.35	0.27	0.27	0.33	1.95	0.41	41.52%
YoY %	-48.89%	400.00%	0.00%	-18.18%	-83.08%	375.61%	-	-
Horiz. %	168.29%	329.27%	65.85%	65.85%	80.49%	475.61%	100.00%	-
P/EPS	25.51	46.64	7.00	6.18	8.01	46.63	7.85	119.55%
YoY %	-45.30%	566.29%	13.27%	-22.85%	-82.82%	494.01%	-	-
Horiz. %	324.97%	594.14%	89.17%	78.73%	102.04%	594.01%	100.00%	-
EY	3.92	2.14	14.28	16.19	12.49	2.14	12.74	-54.45%
YoY %	83.18%	-85.01%	-11.80%	29.62%	483.64%	-83.20%	-	-
Horiz. %	30.77%	16.80%	112.09%	127.08%	98.04%	16.80%	100.00%	-
DY	1.32	0.00	26.79	2.94	3.29	0.00	27.18	-86.71%
YoY %	0.00%	0.00%	811.22%	-10.64%	0.00%	0.00%	-	-
Horiz. %	4.86%	0.00%	98.57%	10.82%	12.10%	0.00%	100.00%	-
P/NAPS	0.92	0.77	0.89	0.73	0.32	0.96	0.95	-2.11%
YoY %	19.48%	-13.48%	21.92%	128.12%	-66.67%	1.05%	-	-
Horiz. %	96.84%	81.05%	93.68%	76.84%	33.68%	101.05%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos