[EONCAP] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 66.43%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 975,826 494,349 2,057,897 1,556,423 1,014,096 498,311 185,854 202.39%
PBT 184,865 98,069 450,675 336,342 203,351 99,601 37,268 191.14%
Tax -56,657 -32,151 -122,282 -95,560 -58,680 -32,029 -11,836 184.30%
NP 128,208 65,918 328,393 240,782 144,671 67,572 25,432 194.29%
-
NP to SH 128,208 65,918 328,393 240,782 144,671 67,572 25,432 194.29%
-
Tax Rate 30.65% 32.78% 27.13% 28.41% 28.86% 32.16% 31.76% -
Total Cost 847,618 428,431 1,729,504 1,315,641 869,425 430,739 160,422 203.66%
-
Net Worth 2,412,648 2,078,791 2,313,992 2,227,406 2,128,126 1,919,737 165,253 498.32%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - 45,032 - - - - -
Div Payout % - - 13.71% - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 2,412,648 2,078,791 2,313,992 2,227,406 2,128,126 1,919,737 165,253 498.32%
NOSH 693,289 692,930 692,812 693,896 693,200 693,046 57,781 424.90%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 13.14% 13.33% 15.96% 15.47% 14.27% 13.56% 13.68% -
ROE 5.31% 3.17% 14.19% 10.81% 6.80% 3.52% 15.39% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 140.75 71.34 297.04 224.30 146.29 71.90 321.65 -42.39%
EPS 18.49 9.51 47.40 34.70 20.87 9.75 44.00 -43.92%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 3.48 3.00 3.34 3.21 3.07 2.77 2.86 13.98%
Adjusted Per Share Value based on latest NOSH - 691,446
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 140.75 71.31 296.83 224.50 146.27 71.88 26.81 202.37%
EPS 18.49 9.51 47.37 34.73 20.87 9.75 3.67 194.17%
DPS 0.00 0.00 6.50 0.00 0.00 0.00 0.00 -
NAPS 3.48 2.9985 3.3377 3.2128 3.0696 2.769 0.2384 498.26%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 4.62 5.60 4.50 4.20 3.10 2.49 0.00 -
P/RPS 3.28 7.85 1.51 1.87 2.12 3.46 0.00 -
P/EPS 24.98 58.87 9.49 12.10 14.85 25.54 0.00 -
EY 4.00 1.70 10.53 8.26 6.73 3.92 0.00 -
DY 0.00 0.00 1.44 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.87 1.35 1.31 1.01 0.90 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 -
Price 5.10 4.84 4.98 5.05 4.68 2.79 2.75 -
P/RPS 3.62 6.78 1.68 2.25 3.20 3.88 0.85 162.97%
P/EPS 27.58 50.88 10.51 14.55 22.42 28.62 6.25 169.27%
EY 3.63 1.97 9.52 6.87 4.46 3.49 16.01 -62.85%
DY 0.00 0.00 1.31 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.61 1.49 1.57 1.52 1.01 0.96 32.88%

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