[EON] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -76.45%
YoY- 6.83%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 7,427,704 5,875,762 4,059,463 2,008,183 7,548,331 5,620,872 3,575,227 62.60%
PBT 906,550 644,101 435,724 190,682 820,342 615,513 365,295 82.99%
Tax -417,640 -298,317 -210,255 -84,702 -370,384 -274,816 -171,059 81.02%
NP 488,910 345,784 225,469 105,980 449,958 340,697 194,236 84.72%
-
NP to SH 488,910 345,784 225,469 105,980 449,958 340,697 194,236 84.72%
-
Tax Rate 46.07% 46.32% 48.25% 44.42% 45.15% 44.65% 46.83% -
Total Cost 6,938,794 5,529,978 3,833,994 1,902,203 7,098,373 5,280,175 3,380,991 61.28%
-
Net Worth 2,250,840 2,521,073 2,683,204 2,534,324 2,420,066 2,387,529 2,277,532 -0.78%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 1,124,273 1,031,348 57,260 - 148,523 57,117 57,114 625.09%
Div Payout % 229.96% 298.26% 25.40% - 33.01% 16.77% 29.40% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 2,250,840 2,521,073 2,683,204 2,534,324 2,420,066 2,387,529 2,277,532 -0.78%
NOSH 229,443 229,188 229,042 228,750 228,497 228,471 228,459 0.28%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 6.58% 5.88% 5.55% 5.28% 5.96% 6.06% 5.43% -
ROE 21.72% 13.72% 8.40% 4.18% 18.59% 14.27% 8.53% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 3,237.27 2,563.73 1,772.37 877.89 3,303.46 2,460.20 1,564.93 62.13%
EPS 213.09 150.87 98.44 46.33 196.92 149.12 85.02 84.20%
DPS 490.00 450.00 25.00 0.00 65.00 25.00 25.00 623.01%
NAPS 9.81 11.00 11.7149 11.079 10.5912 10.45 9.9691 -1.06%
Adjusted Per Share Value based on latest NOSH - 228,750
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 2,982.77 2,359.55 1,630.17 806.43 3,031.21 2,257.19 1,435.72 62.60%
EPS 196.33 138.86 90.54 42.56 180.69 136.81 78.00 84.72%
DPS 451.48 414.16 22.99 0.00 59.64 22.94 22.94 625.00%
NAPS 9.0388 10.124 10.775 10.1772 9.7183 9.5877 9.146 -0.78%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 25/11/02 28/08/02 28/05/02 28/02/02 21/11/01 22/08/01 -
Price 7.55 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.23 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 3.54 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 28.22 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 64.90 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.00 0.00 0.00 0.00 0.00 0.00 -

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
Post a Comment