[EONCAP] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 7844.03%
YoY- -52.46%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 1,188,213 604,413 2,580,588 1,889,626 1,278,581 628,985 1,918,852 -27.37%
PBT 219,462 107,024 207,611 102,652 7,553 104,167 278,817 -14.76%
Tax -15,297 -27,462 -73,834 -34,582 -8,432 -27,847 -61,748 -60.58%
NP 204,165 79,562 133,777 68,070 -879 76,320 217,069 -4.00%
-
NP to SH 204,165 79,562 133,777 68,070 -879 76,320 217,069 -4.00%
-
Tax Rate 6.97% 25.66% 35.56% 33.69% 111.64% 26.73% 22.15% -
Total Cost 984,048 524,851 2,446,811 1,821,556 1,279,460 552,665 1,701,783 -30.61%
-
Net Worth 3,392,050 3,296,902 3,254,864 2,774,000 3,010,987 3,210,747 3,190,457 4.17%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 40,625 - - - 69,318 -
Div Payout % - - 30.37% - - - 31.93% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,392,050 3,296,902 3,254,864 2,774,000 3,010,987 3,210,747 3,190,457 4.17%
NOSH 693,259 693,048 704,089 693,500 686,969 693,466 693,185 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 17.18% 13.16% 5.18% 3.60% -0.07% 12.13% 11.31% -
ROE 6.02% 2.41% 4.11% 2.45% -0.03% 2.38% 6.80% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 171.40 87.21 366.51 272.48 186.12 90.70 276.82 -27.37%
EPS 29.45 11.48 19.30 9.82 -0.13 11.01 31.00 -3.36%
DPS 0.00 0.00 5.77 0.00 0.00 0.00 10.00 -
NAPS 4.8929 4.7571 4.6228 4.00 4.383 4.63 4.6026 4.16%
Adjusted Per Share Value based on latest NOSH - 693,269
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 171.39 87.18 372.23 272.56 184.42 90.73 276.78 -27.37%
EPS 29.45 11.48 19.30 9.82 -0.13 11.01 31.31 -4.00%
DPS 0.00 0.00 5.86 0.00 0.00 0.00 10.00 -
NAPS 4.8927 4.7555 4.6948 4.0012 4.3431 4.6312 4.6019 4.17%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.58 2.68 3.20 4.18 4.52 4.58 6.60 -
P/RPS 2.67 3.07 0.87 1.53 2.43 5.05 2.38 7.97%
P/EPS 15.55 23.34 16.84 42.59 -3,532.54 41.62 21.08 -18.37%
EY 6.43 4.28 5.94 2.35 -0.03 2.40 4.74 22.56%
DY 0.00 0.00 1.80 0.00 0.00 0.00 1.52 -
P/NAPS 0.94 0.56 0.69 1.05 1.03 0.99 1.43 -24.41%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 12/05/09 27/02/09 07/11/08 18/08/08 16/05/08 25/02/08 -
Price 4.59 3.90 2.94 3.48 4.52 5.15 5.00 -
P/RPS 2.68 4.47 0.80 1.28 2.43 5.68 1.81 29.93%
P/EPS 15.59 33.97 15.47 35.45 -3,532.54 46.79 15.97 -1.59%
EY 6.42 2.94 6.46 2.82 -0.03 2.14 6.26 1.69%
DY 0.00 0.00 1.96 0.00 0.00 0.00 2.00 -
P/NAPS 0.94 0.82 0.64 0.87 1.03 1.11 1.09 -9.40%

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