[EON] QoQ Cumulative Quarter Result on 30-Sep-2008 [#2]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

24-Nov-2008

Admission Sponsor

Sponsor

Financial Year

31-Mar-2009

Quarter

30-Sep-2008 [#2]

Profit Trend

QoQ- 102.44%

YoY- -18.52%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Cumulative Result
Revenue	627,770	2,419,872	1,917,473	1,384,254	662,306	1,895,003	1,400,100	-41.44%
YoY %	-74.06%	26.20%	38.52%	109.01%	-65.05%	35.35%	-	-
Horiz. %	44.84%	172.84%	136.95%	98.87%	47.30%	135.35%	100.00%	-
PBT	12,806	31,928	51,242	39,306	18,174	103,550	54,506	-61.95%
YoY %	-59.89%	-37.69%	30.37%	116.28%	-82.45%	89.98%	-	-
Horiz. %	23.49%	58.58%	94.01%	72.11%	33.34%	189.98%	100.00%	-
Tax	-2,623	-6,249	-8,555	-8,083	-2,751	-9,307	-6,633	-46.15%
YoY %	58.03%	26.95%	-5.84%	-193.82%	70.44%	-40.31%	-	-
Horiz. %	39.54%	94.21%	128.98%	121.86%	41.47%	140.31%	100.00%	-
NP	10,183	25,679	42,687	31,223	15,423	94,243	47,873	-64.40%
YoY %	-60.35%	-39.84%	36.72%	102.44%	-83.63%	96.86%	-	-
Horiz. %	21.27%	53.64%	89.17%	65.22%	32.22%	196.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,183	25,679	42,687	31,223	15,423	94,243	47,873	-64.40%
YoY %	-60.35%	-39.84%	36.72%	102.44%	-83.63%	96.86%	-	-
Horiz. %	21.27%	53.64%	89.17%	65.22%	32.22%	196.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.48%	19.57%	16.70%	20.56%	15.14%	8.99%	12.17%	-
YoY %	4.65%	17.19%	-18.77%	35.80%	68.41%	-26.13%	-	-
Horiz. %	168.28%	160.81%	137.22%	168.94%	124.40%	73.87%	100.00%	-
Total Cost	617,587	2,394,193	1,874,786	1,353,031	646,883	1,800,760	1,352,227	-40.72%
YoY %	-74.20%	27.70%	38.56%	109.16%	-64.08%	33.17%	-	-
Horiz. %	45.67%	177.06%	138.64%	100.06%	47.84%	133.17%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	627,412	617,690	650,017	637,407	647,815	878,863	831,743	-17.14%
YoY %	1.57%	-4.97%	1.98%	-1.61%	-26.29%	5.67%	-	-
Horiz. %	75.43%	74.26%	78.15%	76.64%	77.89%	105.67%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Dividend
Div	-	273,975	2,490	2,489	2,491	33,610	-	-
YoY %	-	10,903.01%	0.04%	-0.08%	-92.59%	0.00%	-	-
Horiz. %	-	815.16%	7.41%	7.41%	7.41%	100.00%	-	-
Div Payout %	-	1,066.93%	5.83%	7.97%	16.16%	35.66%	-	-
YoY %	-	18,200.69%	-26.85%	-50.68%	-54.68%	0.00%	-	-
Horiz. %	-	2,991.95%	16.35%	22.35%	45.32%	100.00%	-	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Equity
Net Worth	627,412	617,690	650,017	637,407	647,815	878,863	831,743	-17.14%
YoY %	1.57%	-4.97%	1.98%	-1.61%	-26.29%	5.67%	-	-
Horiz. %	75.43%	74.26%	78.15%	76.64%	77.89%	105.67%	100.00%	-
NOSH	248,973	249,068	249,049	248,987	249,159	248,969	249,024	-0.01%
YoY %	-0.04%	0.01%	0.02%	-0.07%	0.08%	-0.02%	-	-
Horiz. %	99.98%	100.02%	100.01%	99.99%	100.05%	99.98%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Ratio Analysis
NP Margin	1.62%	1.06%	2.23%	2.26%	2.33%	4.97%	3.42%	-
YoY %	52.83%	-52.47%	-1.33%	-3.00%	-53.12%	45.32%	-	-
Horiz. %	47.37%	30.99%	65.20%	66.08%	68.13%	145.32%	100.00%	-
ROE	1.62%	4.16%	6.57%	4.90%	2.38%	10.72%	5.76%	-
YoY %	-61.06%	-36.68%	34.08%	105.88%	-77.80%	86.11%	-	-
Horiz. %	28.13%	72.22%	114.06%	85.07%	41.32%	186.11%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Per Share
RPS	252.14	971.57	769.92	555.95	265.82	761.14	562.23	-41.43%
YoY %	-74.05%	26.19%	38.49%	109.15%	-65.08%	35.38%	-	-
Horiz. %	44.85%	172.81%	136.94%	98.88%	47.28%	135.38%	100.00%	-
EPS	4.09	10.31	17.14	12.54	6.19	37.85	19.23	-64.40%
YoY %	-60.33%	-39.85%	36.68%	102.58%	-83.65%	96.83%	-	-
Horiz. %	21.27%	53.61%	89.13%	65.21%	32.19%	196.83%	100.00%	-
DPS	0.00	110.00	1.00	1.00	1.00	13.50	0.00	-
YoY %	0.00%	10,900.00%	0.00%	0.00%	-92.59%	0.00%	-	-
Horiz. %	0.00%	814.81%	7.41%	7.41%	7.41%	100.00%	-	-
NAPS	2.52	2.48	2.61	2.56	2.60	3.53	3.34	-17.13%
YoY %	1.61%	-4.98%	1.95%	-1.54%	-26.35%	5.69%	-	-
Horiz. %	75.45%	74.25%	78.14%	76.65%	77.84%	105.69%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Adjusted Per Share Value based on latest NOSH - 248,818
RPS	252.10	971.76	770.01	555.88	265.96	760.98	562.24	-41.44%
YoY %	-74.06%	26.20%	38.52%	109.01%	-65.05%	35.35%	-	-
Horiz. %	44.84%	172.84%	136.95%	98.87%	47.30%	135.35%	100.00%	-
EPS	4.09	10.31	17.14	12.54	6.19	37.85	19.22	-64.39%
YoY %	-60.33%	-39.85%	36.68%	102.58%	-83.65%	96.93%	-	-
Horiz. %	21.28%	53.64%	89.18%	65.24%	32.21%	196.93%	100.00%	-
DPS	0.00	110.02	1.00	1.00	1.00	13.50	0.00	-
YoY %	0.00%	10,902.00%	0.00%	0.00%	-92.59%	0.00%	-	-
Horiz. %	0.00%	814.96%	7.41%	7.41%	7.41%	100.00%	-	-
NAPS	2.5195	2.4805	2.6103	2.5597	2.6015	3.5293	3.3401	-17.14%
YoY %	1.57%	-4.97%	1.98%	-1.61%	-26.29%	5.66%	-	-
Horiz. %	75.43%	74.26%	78.15%	76.64%	77.89%	105.66%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	31/12/07	-
Price	1.80	1.80	1.80	1.80	1.80	1.80	2.08	-
P/RPS	0.71	0.19	0.23	0.32	0.68	0.24	0.37	54.48%
YoY %	273.68%	-17.39%	-28.12%	-52.94%	183.33%	-35.14%	-	-
Horiz. %	191.89%	51.35%	62.16%	86.49%	183.78%	64.86%	100.00%	-
P/EPS	44.01	17.46	10.50	14.35	29.08	4.76	10.82	155.02%
YoY %	152.06%	66.29%	-26.83%	-50.65%	510.92%	-56.01%	-	-
Horiz. %	406.75%	161.37%	97.04%	132.62%	268.76%	43.99%	100.00%	-
EY	2.27	5.73	9.52	6.97	3.44	21.03	9.24	-60.80%
YoY %	-60.38%	-39.81%	36.59%	102.62%	-83.64%	127.60%	-	-
Horiz. %	24.57%	62.01%	103.03%	75.43%	37.23%	227.60%	100.00%	-
DY	0.00	61.11	0.56	0.56	0.56	7.50	0.00	-
YoY %	0.00%	10,812.50%	0.00%	0.00%	-92.53%	0.00%	-	-
Horiz. %	0.00%	814.80%	7.47%	7.47%	7.47%	100.00%	-	-
P/NAPS	0.71	0.73	0.69	0.70	0.69	0.51	0.62	9.46%
YoY %	-2.74%	5.80%	-1.43%	1.45%	35.29%	-17.74%	-	-
Horiz. %	114.52%	117.74%	111.29%	112.90%	111.29%	82.26%	100.00%	-

	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	31/12/07	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	24/03/08	25/02/08	-
Price	1.80	1.80	1.80	1.80	1.80	1.80	1.98	-
P/RPS	0.71	0.19	0.23	0.32	0.68	0.24	0.35	60.31%
YoY %	273.68%	-17.39%	-28.12%	-52.94%	183.33%	-31.43%	-	-
Horiz. %	202.86%	54.29%	65.71%	91.43%	194.29%	68.57%	100.00%	-
P/EPS	44.01	17.46	10.50	14.35	29.08	4.76	10.30	163.54%
YoY %	152.06%	66.29%	-26.83%	-50.65%	510.92%	-53.79%	-	-
Horiz. %	427.28%	169.51%	101.94%	139.32%	282.33%	46.21%	100.00%	-
EY	2.27	5.73	9.52	6.97	3.44	21.03	9.71	-62.08%
YoY %	-60.38%	-39.81%	36.59%	102.62%	-83.64%	116.58%	-	-
Horiz. %	23.38%	59.01%	98.04%	71.78%	35.43%	216.58%	100.00%	-
DY	0.00	61.11	0.56	0.56	0.56	7.50	0.00	-
YoY %	0.00%	10,812.50%	0.00%	0.00%	-92.53%	0.00%	-	-
Horiz. %	0.00%	814.80%	7.47%	7.47%	7.47%	100.00%	-	-
P/NAPS	0.71	0.73	0.69	0.70	0.69	0.51	0.59	13.14%
YoY %	-2.74%	5.80%	-1.43%	1.45%	35.29%	-13.56%	-	-
Horiz. %	120.34%	123.73%	116.95%	118.64%	116.95%	86.44%	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