[EONCAP] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -83.67%
YoY- -26.65%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,556,423 1,014,096 498,311 185,854 1,407,958 302,565 152,293 370.27%
PBT 336,342 203,351 99,601 37,268 246,377 18,085 2,754 2354.38%
Tax -95,560 -58,680 -32,029 -11,836 -90,602 -1,323 -357 4039.31%
NP 240,782 144,671 67,572 25,432 155,775 16,762 2,397 2054.86%
-
NP to SH 240,782 144,671 67,572 25,432 155,775 16,762 2,397 2054.86%
-
Tax Rate 28.41% 28.86% 32.16% 31.76% 36.77% 7.32% 12.96% -
Total Cost 1,315,641 869,425 430,739 160,422 1,252,183 285,803 149,896 324.93%
-
Net Worth 2,227,406 2,128,126 1,919,737 165,253 1,744,679 340,281 323,805 261.27%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,227,406 2,128,126 1,919,737 165,253 1,744,679 340,281 323,805 261.27%
NOSH 693,896 693,200 693,046 57,781 692,333 420,100 420,526 39.59%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.47% 14.27% 13.56% 13.68% 11.06% 5.54% 1.57% -
ROE 10.81% 6.80% 3.52% 15.39% 8.93% 4.93% 0.74% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 224.30 146.29 71.90 321.65 203.36 72.02 36.21 236.91%
EPS 34.70 20.87 9.75 44.00 22.50 3.99 0.57 1443.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.07 2.77 2.86 2.52 0.81 0.77 158.80%
Adjusted Per Share Value based on latest NOSH - 57,781
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 224.50 146.27 71.88 26.81 203.09 43.64 21.97 370.22%
EPS 34.73 20.87 9.75 3.67 22.47 2.42 0.35 2037.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2128 3.0696 2.769 0.2384 2.5165 0.4908 0.4671 261.24%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.20 3.10 2.49 0.00 0.00 0.00 0.00 -
P/RPS 1.87 2.12 3.46 0.00 0.00 0.00 0.00 -
P/EPS 12.10 14.85 25.54 0.00 0.00 0.00 0.00 -
EY 8.26 6.73 3.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.01 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 -
Price 5.05 4.68 2.79 2.75 0.00 0.00 0.00 -
P/RPS 2.25 3.20 3.88 0.85 0.00 0.00 0.00 -
P/EPS 14.55 22.42 28.62 6.25 0.00 0.00 0.00 -
EY 6.87 4.46 3.49 16.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.52 1.01 0.96 0.00 0.00 0.00 -

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