[EONCAP] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 51.59%
YoY- 2.16%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 1,889,626 1,278,581 628,985 1,918,852 2,913,711 1,926,457 640,731 105.24%
PBT 102,652 7,553 104,167 278,817 199,149 110,458 50,666 59.90%
Tax -34,582 -8,432 -27,847 -61,748 -55,951 -30,761 -14,377 79.23%
NP 68,070 -879 76,320 217,069 143,198 79,697 36,289 51.92%
-
NP to SH 68,070 -879 76,320 217,069 143,198 79,697 36,289 51.92%
-
Tax Rate 33.69% 111.64% 26.73% 22.15% 28.10% 27.85% 28.38% -
Total Cost 1,821,556 1,279,460 552,665 1,701,783 2,770,513 1,846,760 604,442 108.21%
-
Net Worth 2,774,000 3,010,987 3,210,747 3,190,457 3,060,597 3,012,685 3,052,994 -6.17%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 69,318 - - - -
Div Payout % - - - 31.93% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,774,000 3,010,987 3,210,747 3,190,457 3,060,597 3,012,685 3,052,994 -6.17%
NOSH 693,500 686,969 693,466 693,185 693,117 693,017 693,862 -0.03%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 3.60% -0.07% 12.13% 11.31% 4.91% 4.14% 5.66% -
ROE 2.45% -0.03% 2.38% 6.80% 4.68% 2.65% 1.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 272.48 186.12 90.70 276.82 420.38 277.98 92.34 105.32%
EPS 9.82 -0.13 11.01 31.00 20.66 11.50 5.23 52.02%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.00 4.383 4.63 4.6026 4.4157 4.3472 4.40 -6.14%
Adjusted Per Share Value based on latest NOSH - 693,310
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 272.56 184.42 90.73 276.78 420.28 277.87 92.42 105.24%
EPS 9.82 -0.13 11.01 31.31 20.66 11.50 5.23 52.02%
DPS 0.00 0.00 0.00 10.00 0.00 0.00 0.00 -
NAPS 4.0012 4.3431 4.6312 4.6019 4.4146 4.3455 4.4037 -6.17%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.18 4.52 4.58 6.60 6.85 6.75 6.70 -
P/RPS 1.53 2.43 5.05 2.38 1.63 2.43 7.26 -64.48%
P/EPS 42.59 -3,532.54 41.62 21.08 33.16 58.70 128.11 -51.91%
EY 2.35 -0.03 2.40 4.74 3.02 1.70 0.78 108.18%
DY 0.00 0.00 0.00 1.52 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 0.99 1.43 1.55 1.55 1.52 -21.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 18/08/08 16/05/08 25/02/08 16/11/07 24/08/07 25/05/07 -
Price 3.48 4.52 5.15 5.00 6.95 7.00 6.80 -
P/RPS 1.28 2.43 5.68 1.81 1.65 2.52 7.36 -68.74%
P/EPS 35.45 -3,532.54 46.79 15.97 33.64 60.87 130.02 -57.85%
EY 2.82 -0.03 2.14 6.26 2.97 1.64 0.77 137.03%
DY 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 1.11 1.09 1.57 1.61 1.55 -31.88%

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