[EON] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.61%
YoY- -43.6%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,140,280 1,361,719 679,026 3,901,173 3,104,648 2,286,706 1,133,829 52.67%
PBT 74,943 45,013 27,232 300,528 284,628 232,018 121,677 -27.58%
Tax -15,100 -8,101 -7,590 -152,501 -148,334 -138,250 -74,248 -65.38%
NP 59,843 36,912 19,642 148,027 136,294 93,768 47,429 16.74%
-
NP to SH 59,843 36,912 19,642 148,027 136,294 93,768 47,429 16.74%
-
Tax Rate 20.15% 18.00% 27.87% 50.74% 52.12% 59.59% 61.02% -
Total Cost 2,080,437 1,324,807 659,384 3,753,146 2,968,354 2,192,938 1,086,400 54.14%
-
Net Worth 1,031,002 1,018,691 1,184,992 1,160,218 1,146,305 2,321,968 2,310,013 -41.56%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 12,451 12,453 - 277,659 24,758 24,701 - -
Div Payout % 20.81% 33.74% - 187.57% 18.17% 26.34% - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,031,002 1,018,691 1,184,992 1,160,218 1,146,305 2,321,968 2,310,013 -41.56%
NOSH 249,034 249,068 248,948 247,909 247,582 247,017 245,746 0.88%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.80% 2.71% 2.89% 3.79% 4.39% 4.10% 4.18% -
ROE 5.80% 3.62% 1.66% 12.76% 11.89% 4.04% 2.05% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 859.43 546.72 272.76 1,573.63 1,253.99 925.72 461.38 51.33%
EPS 24.03 14.82 7.89 59.71 55.05 37.96 19.30 15.71%
DPS 5.00 5.00 0.00 112.00 10.00 10.00 0.00 -
NAPS 4.14 4.09 4.76 4.68 4.63 9.40 9.40 -42.08%
Adjusted Per Share Value based on latest NOSH - 249,108
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 859.48 546.83 272.68 1,566.61 1,246.74 918.28 455.32 52.67%
EPS 24.03 14.82 7.89 59.44 54.73 37.65 19.05 16.72%
DPS 5.00 5.00 0.00 111.50 9.94 9.92 0.00 -
NAPS 4.1402 4.0908 4.7586 4.6591 4.6033 9.3244 9.2764 -41.56%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.52 3.88 5.10 3.54 3.10 9.45 10.10 -
P/RPS 0.41 0.71 1.87 0.22 0.25 1.02 2.19 -67.24%
P/EPS 14.65 26.18 64.64 5.93 5.63 24.89 52.33 -57.17%
EY 6.83 3.82 1.55 16.87 17.76 4.02 1.91 133.66%
DY 1.42 1.29 0.00 31.64 3.23 1.06 0.00 -
P/NAPS 0.85 0.95 1.07 0.76 0.67 1.01 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 27/08/04 20/05/04 -
Price 3.36 3.78 3.68 4.18 3.40 3.04 9.00 -
P/RPS 0.39 0.69 1.35 0.27 0.27 0.33 1.95 -65.76%
P/EPS 13.98 25.51 46.64 7.00 6.18 8.01 46.63 -55.17%
EY 7.15 3.92 2.14 14.28 16.19 12.49 2.14 123.32%
DY 1.49 1.32 0.00 26.79 2.94 3.29 0.00 -
P/NAPS 0.81 0.92 0.77 0.89 0.73 0.32 0.96 -10.69%

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