[EONCAP] QoQ Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
25-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 101.09%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 640,731 2,369,029 1,715,827 1,134,097 547,565 2,095,793 1,559,089 -44.75%
PBT 50,666 318,921 296,977 221,261 108,891 400,327 307,008 -69.94%
Tax -14,377 -106,444 -85,714 -69,139 -33,241 -117,162 -90,674 -70.73%
NP 36,289 212,477 211,263 152,122 75,650 283,165 216,334 -69.61%
-
NP to SH 36,289 212,477 211,263 152,122 75,650 283,165 216,334 -69.61%
-
Tax Rate 28.38% 33.38% 28.86% 31.25% 30.53% 29.27% 29.53% -
Total Cost 604,442 2,156,552 1,504,564 981,975 471,915 1,812,628 1,342,755 -41.29%
-
Net Worth 3,052,994 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 2,675,582 9.20%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 110,917 - - - 110,909 - -
Div Payout % - 52.20% - - - 39.17% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 3,052,994 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 2,675,582 9.20%
NOSH 693,862 693,236 693,120 693,354 693,400 693,182 693,156 0.06%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 5.66% 8.97% 12.31% 13.41% 13.82% 13.51% 13.88% -
ROE 1.19% 7.09% 7.10% 5.24% 2.61% 10.02% 8.09% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 92.34 341.73 247.55 163.57 78.97 302.34 224.93 -44.79%
EPS 5.23 30.65 30.48 21.94 10.91 40.85 31.21 -69.63%
DPS 0.00 16.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.40 4.3239 4.29 4.19 4.1878 4.0749 3.86 9.13%
Adjusted Per Share Value based on latest NOSH - 693,309
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 92.42 341.71 247.49 163.58 78.98 302.30 224.88 -44.75%
EPS 5.23 30.65 30.47 21.94 10.91 40.84 31.20 -69.63%
DPS 0.00 16.00 0.00 0.00 0.00 16.00 0.00 -
NAPS 4.4037 4.3236 4.289 4.1904 4.1885 4.0743 3.8593 9.20%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 6.70 6.60 5.75 5.95 5.80 5.05 5.40 -
P/RPS 7.26 1.93 2.32 3.64 7.34 1.67 2.40 109.30%
P/EPS 128.11 21.53 18.86 27.12 53.16 12.36 17.30 280.38%
EY 0.78 4.64 5.30 3.69 1.88 8.09 5.78 -73.72%
DY 0.00 2.42 0.00 0.00 0.00 3.17 0.00 -
P/NAPS 1.52 1.53 1.34 1.42 1.38 1.24 1.40 5.64%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 25/05/07 27/02/07 21/11/06 25/08/06 02/06/06 24/02/06 18/11/05 -
Price 6.80 6.55 6.15 5.75 6.10 5.40 5.40 -
P/RPS 7.36 1.92 2.48 3.52 7.72 1.79 2.40 111.22%
P/EPS 130.02 21.37 20.18 26.21 55.91 13.22 17.30 284.15%
EY 0.77 4.68 4.96 3.82 1.79 7.56 5.78 -73.94%
DY 0.00 2.44 0.00 0.00 0.00 2.96 0.00 -
P/NAPS 1.55 1.51 1.43 1.37 1.46 1.33 1.40 7.02%

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