[EONCAP] QoQ Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 36.39%
YoY- 1191.26%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 1,464,049 975,826 494,349 2,057,897 1,556,423 1,014,096 498,311 104.73%
PBT 295,201 184,865 98,069 450,675 336,342 203,351 99,601 105.92%
Tax -93,109 -56,657 -32,151 -122,282 -95,560 -58,680 -32,029 103.29%
NP 202,092 128,208 65,918 328,393 240,782 144,671 67,572 107.16%
-
NP to SH 202,092 128,208 65,918 328,393 240,782 144,671 67,572 107.16%
-
Tax Rate 31.54% 30.65% 32.78% 27.13% 28.41% 28.86% 32.16% -
Total Cost 1,261,957 847,618 428,431 1,729,504 1,315,641 869,425 430,739 104.34%
-
Net Worth 2,079,764 2,412,648 2,078,791 2,313,992 2,227,406 2,128,126 1,919,737 5.46%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - 45,032 - - - -
Div Payout % - - - 13.71% - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 2,079,764 2,412,648 2,078,791 2,313,992 2,227,406 2,128,126 1,919,737 5.46%
NOSH 693,254 693,289 692,930 692,812 693,896 693,200 693,046 0.01%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 13.80% 13.14% 13.33% 15.96% 15.47% 14.27% 13.56% -
ROE 9.72% 5.31% 3.17% 14.19% 10.81% 6.80% 3.52% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 211.18 140.75 71.34 297.04 224.30 146.29 71.90 104.69%
EPS 29.15 18.49 9.51 47.40 34.70 20.87 9.75 107.12%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 3.00 3.48 3.00 3.34 3.21 3.07 2.77 5.44%
Adjusted Per Share Value based on latest NOSH - 695,325
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 211.18 140.75 71.31 296.83 224.50 146.27 71.88 104.72%
EPS 29.15 18.49 9.51 47.37 34.73 20.87 9.75 107.12%
DPS 0.00 0.00 0.00 6.50 0.00 0.00 0.00 -
NAPS 2.9999 3.48 2.9985 3.3377 3.2128 3.0696 2.769 5.46%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 5.50 4.62 5.60 4.50 4.20 3.10 2.49 -
P/RPS 2.60 3.28 7.85 1.51 1.87 2.12 3.46 -17.30%
P/EPS 18.87 24.98 58.87 9.49 12.10 14.85 25.54 -18.22%
EY 5.30 4.00 1.70 10.53 8.26 6.73 3.92 22.20%
DY 0.00 0.00 0.00 1.44 0.00 0.00 0.00 -
P/NAPS 1.83 1.33 1.87 1.35 1.31 1.01 0.90 60.29%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 17/11/04 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 30/05/03 -
Price 5.90 5.10 4.84 4.98 5.05 4.68 2.79 -
P/RPS 2.79 3.62 6.78 1.68 2.25 3.20 3.88 -19.68%
P/EPS 20.24 27.58 50.88 10.51 14.55 22.42 28.62 -20.57%
EY 4.94 3.63 1.97 9.52 6.87 4.46 3.49 25.98%
DY 0.00 0.00 0.00 1.31 0.00 0.00 0.00 -
P/NAPS 1.97 1.47 1.61 1.49 1.57 1.52 1.01 55.91%

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