[EONCAP] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 40.11%
YoY- -13.78%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 1,559,089 1,042,913 494,206 1,990,082 1,464,049 975,826 494,349 114.90%
PBT 307,008 211,808 83,318 401,334 295,201 184,865 98,069 113.85%
Tax -90,674 -63,440 -26,098 -118,185 -93,109 -56,657 -32,151 99.48%
NP 216,334 148,368 57,220 283,149 202,092 128,208 65,918 120.68%
-
NP to SH 216,334 148,368 57,220 283,149 202,092 128,208 65,918 120.68%
-
Tax Rate 29.53% 29.95% 31.32% 29.45% 31.54% 30.65% 32.78% -
Total Cost 1,342,755 894,545 436,986 1,706,933 1,261,957 847,618 428,431 114.01%
-
Net Worth 2,675,582 2,613,772 2,566,230 2,601,252 2,079,764 2,412,648 2,078,791 18.30%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - 59,614 - - - -
Div Payout % - - - 21.05% - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 2,675,582 2,613,772 2,566,230 2,601,252 2,079,764 2,412,648 2,078,791 18.30%
NOSH 693,156 693,308 693,575 693,186 693,254 693,289 692,930 0.02%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 13.88% 14.23% 11.58% 14.23% 13.80% 13.14% 13.33% -
ROE 8.09% 5.68% 2.23% 10.89% 9.72% 5.31% 3.17% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 224.93 150.43 71.25 287.09 211.18 140.75 71.34 114.86%
EPS 31.21 21.40 8.25 40.85 29.15 18.49 9.51 120.67%
DPS 0.00 0.00 0.00 8.60 0.00 0.00 0.00 -
NAPS 3.86 3.77 3.70 3.7526 3.00 3.48 3.00 18.27%
Adjusted Per Share Value based on latest NOSH - 692,991
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 224.88 150.43 71.28 287.05 211.18 140.75 71.31 114.89%
EPS 31.20 21.40 8.25 40.84 29.15 18.49 9.51 120.63%
DPS 0.00 0.00 0.00 8.60 0.00 0.00 0.00 -
NAPS 3.8593 3.7701 3.7016 3.7521 2.9999 3.48 2.9985 18.30%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 5.40 5.15 5.65 5.80 5.50 4.62 5.60 -
P/RPS 2.40 3.42 7.93 2.02 2.60 3.28 7.85 -54.58%
P/EPS 17.30 24.07 68.48 14.20 18.87 24.98 58.87 -55.76%
EY 5.78 4.16 1.46 7.04 5.30 4.00 1.70 125.94%
DY 0.00 0.00 0.00 1.48 0.00 0.00 0.00 -
P/NAPS 1.40 1.37 1.53 1.55 1.83 1.33 1.87 -17.53%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 18/11/05 29/08/05 17/06/05 28/02/05 17/11/04 27/08/04 13/05/04 -
Price 5.40 5.45 5.20 5.90 5.90 5.10 4.84 -
P/RPS 2.40 3.62 7.30 2.06 2.79 3.62 6.78 -49.92%
P/EPS 17.30 25.47 63.03 14.44 20.24 27.58 50.88 -51.25%
EY 5.78 3.93 1.59 6.92 4.94 3.63 1.97 104.81%
DY 0.00 0.00 0.00 1.46 0.00 0.00 0.00 -
P/NAPS 1.40 1.45 1.41 1.57 1.97 1.47 1.61 -8.88%

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