[EONCAP] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 60.67%
YoY- 21.36%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 747,330 2,764,345 2,011,305 1,291,826 610,868 2,393,315 1,785,610 -44.07%
PBT 165,263 589,607 446,671 281,424 131,885 421,930 320,011 -35.65%
Tax -43,037 -149,519 -107,452 -70,291 -34,069 -80,826 -40,498 4.14%
NP 122,226 440,088 339,219 211,133 97,816 341,104 279,513 -42.41%
-
NP to SH 122,226 440,088 339,219 211,133 97,816 341,104 279,513 -42.41%
-
Tax Rate 26.04% 25.36% 24.06% 24.98% 25.83% 19.16% 12.66% -
Total Cost 625,104 2,324,257 1,672,086 1,080,693 513,052 2,052,211 1,506,097 -44.38%
-
Net Worth 4,076,719 3,957,880 3,862,853 3,730,732 3,617,389 3,553,276 3,485,870 11.01%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 4,076,719 3,957,880 3,862,853 3,730,732 3,617,389 3,553,276 3,485,870 11.01%
NOSH 693,284 693,161 693,274 693,148 693,238 693,159 693,236 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 16.36% 15.92% 16.87% 16.34% 16.01% 14.25% 15.65% -
ROE 3.00% 11.12% 8.78% 5.66% 2.70% 9.60% 8.02% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 107.80 398.80 290.12 186.37 88.12 345.28 257.58 -44.07%
EPS 17.63 63.49 48.93 30.46 14.11 49.21 40.32 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.7099 5.5719 5.3823 5.2181 5.1262 5.0284 11.00%
Adjusted Per Share Value based on latest NOSH - 693,106
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 107.80 398.73 290.11 186.33 88.11 345.21 257.56 -44.07%
EPS 17.63 63.48 48.93 30.45 14.11 49.20 40.32 -42.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.8803 5.7089 5.5718 5.3812 5.2178 5.1253 5.0281 11.01%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 7.00 7.10 7.20 6.90 7.03 6.84 5.39 -
P/RPS 6.49 1.78 2.48 3.70 7.98 1.98 2.09 112.99%
P/EPS 39.71 11.18 14.71 22.65 49.82 13.90 13.37 106.76%
EY 2.52 8.94 6.80 4.41 2.01 7.19 7.48 -51.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.24 1.29 1.28 1.35 1.33 1.07 7.35%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 10/05/11 28/02/11 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 -
Price 7.52 7.14 7.10 6.98 6.92 6.90 5.75 -
P/RPS 6.98 1.79 2.45 3.75 7.85 2.00 2.23 114.12%
P/EPS 42.65 11.25 14.51 22.92 49.04 14.02 14.26 107.72%
EY 2.34 8.89 6.89 4.36 2.04 7.13 7.01 -51.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 1.25 1.27 1.30 1.33 1.35 1.14 8.03%

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