[EONCAP] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 45.81%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 1,134,097 547,565 2,095,793 1,559,089 1,042,913 494,206 1,990,082 -31.33%
PBT 221,261 108,891 400,327 307,008 211,808 83,318 401,334 -32.83%
Tax -69,139 -33,241 -117,162 -90,674 -63,440 -26,098 -118,185 -30.12%
NP 152,122 75,650 283,165 216,334 148,368 57,220 283,149 -33.98%
-
NP to SH 152,122 75,650 283,165 216,334 148,368 57,220 283,149 -33.98%
-
Tax Rate 31.25% 30.53% 29.27% 29.53% 29.95% 31.32% 29.45% -
Total Cost 981,975 471,915 1,812,628 1,342,755 894,545 436,986 1,706,933 -30.89%
-
Net Worth 2,905,155 2,903,822 2,824,649 2,675,582 2,613,772 2,566,230 2,601,252 7.66%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 110,909 - - - 59,614 -
Div Payout % - - 39.17% - - - 21.05% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 2,905,155 2,903,822 2,824,649 2,675,582 2,613,772 2,566,230 2,601,252 7.66%
NOSH 693,354 693,400 693,182 693,156 693,308 693,575 693,186 0.01%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 13.41% 13.82% 13.51% 13.88% 14.23% 11.58% 14.23% -
ROE 5.24% 2.61% 10.02% 8.09% 5.68% 2.23% 10.89% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 163.57 78.97 302.34 224.93 150.43 71.25 287.09 -31.34%
EPS 21.94 10.91 40.85 31.21 21.40 8.25 40.85 -34.00%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 8.60 -
NAPS 4.19 4.1878 4.0749 3.86 3.77 3.70 3.7526 7.64%
Adjusted Per Share Value based on latest NOSH - 693,530
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 163.58 78.98 302.30 224.88 150.43 71.28 287.05 -31.33%
EPS 21.94 10.91 40.84 31.20 21.40 8.25 40.84 -33.99%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 8.60 -
NAPS 4.1904 4.1885 4.0743 3.8593 3.7701 3.7016 3.7521 7.66%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 5.95 5.80 5.05 5.40 5.15 5.65 5.80 -
P/RPS 3.64 7.34 1.67 2.40 3.42 7.93 2.02 48.24%
P/EPS 27.12 53.16 12.36 17.30 24.07 68.48 14.20 54.11%
EY 3.69 1.88 8.09 5.78 4.16 1.46 7.04 -35.06%
DY 0.00 0.00 3.17 0.00 0.00 0.00 1.48 -
P/NAPS 1.42 1.38 1.24 1.40 1.37 1.53 1.55 -5.68%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 25/08/06 02/06/06 24/02/06 18/11/05 29/08/05 17/06/05 28/02/05 -
Price 5.75 6.10 5.40 5.40 5.45 5.20 5.90 -
P/RPS 3.52 7.72 1.79 2.40 3.62 7.30 2.06 43.06%
P/EPS 26.21 55.91 13.22 17.30 25.47 63.03 14.44 48.96%
EY 3.82 1.79 7.56 5.78 3.93 1.59 6.92 -32.77%
DY 0.00 0.00 2.96 0.00 0.00 0.00 1.46 -
P/NAPS 1.37 1.46 1.33 1.40 1.45 1.41 1.57 -8.70%

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