[EON] QoQ Cumulative Quarter Result on 30-Sep-2007 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 63.79%
YoY- 658.49%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 662,306 1,895,003 1,400,100 864,196 390,852 1,834,885 1,834,885 -49.33%
PBT 18,174 103,550 54,506 41,253 25,523 4,464 4,464 155.18%
Tax -2,751 -9,307 -6,633 -2,935 -2,128 799 799 -
NP 15,423 94,243 47,873 38,318 23,395 5,263 5,263 104.91%
-
NP to SH 15,423 94,243 47,873 38,318 23,395 5,263 5,263 104.91%
-
Tax Rate 15.14% 8.99% 12.17% 7.11% 8.34% -17.90% -17.90% -
Total Cost 646,883 1,800,760 1,352,227 825,878 367,457 1,829,622 1,829,622 -50.03%
-
Net Worth 647,815 878,863 831,743 821,493 1,055,900 1,032,486 1,022,668 -26.26%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,491 33,610 - - - 340,844 341,720 -96.25%
Div Payout % 16.16% 35.66% - - - 6,476.25% 6,492.89% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 647,815 878,863 831,743 821,493 1,055,900 1,032,486 1,022,668 -26.26%
NOSH 249,159 248,969 249,024 248,937 249,033 248,791 249,431 -0.07%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.33% 4.97% 3.42% 4.43% 5.99% 0.29% 0.29% -
ROE 2.38% 10.72% 5.76% 4.66% 2.22% 0.51% 0.51% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 265.82 761.14 562.23 347.15 156.95 737.52 735.63 -49.29%
EPS 6.19 37.85 19.23 15.39 9.40 2.11 2.11 105.06%
DPS 1.00 13.50 0.00 0.00 0.00 137.00 137.00 -96.24%
NAPS 2.60 3.53 3.34 3.30 4.24 4.15 4.10 -26.20%
Adjusted Per Share Value based on latest NOSH - 249,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 265.96 760.98 562.24 347.04 156.96 736.84 736.84 -49.33%
EPS 6.19 37.85 19.22 15.39 9.39 2.11 2.11 105.06%
DPS 1.00 13.50 0.00 0.00 0.00 136.87 137.23 -96.25%
NAPS 2.6015 3.5293 3.3401 3.2989 4.2402 4.1462 4.1068 -26.26%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.80 1.80 2.08 2.01 1.62 2.98 1.83 -
P/RPS 0.68 0.24 0.37 0.58 1.03 0.40 0.25 94.97%
P/EPS 29.08 4.76 10.82 13.06 17.24 140.87 86.73 -51.76%
EY 3.44 21.03 9.24 7.66 5.80 0.71 1.15 107.74%
DY 0.56 7.50 0.00 0.00 0.00 45.97 74.86 -96.18%
P/NAPS 0.69 0.51 0.62 0.61 0.38 0.72 0.45 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 -
Price 1.80 1.80 1.98 2.08 1.43 3.06 3.06 -
P/RPS 0.68 0.24 0.35 0.60 0.91 0.41 0.42 37.92%
P/EPS 29.08 4.76 10.30 13.51 15.22 144.65 145.02 -65.77%
EY 3.44 21.03 9.71 7.40 6.57 0.69 0.69 192.12%
DY 0.56 7.50 0.00 0.00 0.00 44.77 44.77 -94.62%
P/NAPS 0.69 0.51 0.59 0.63 0.34 0.74 0.75 -5.41%

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