[EONCAP] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Announcement Date
19-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 22.04%
YoY- 154.98%
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 2,011,305 1,291,826 610,868 2,393,315 1,785,610 1,188,213 604,413 122.72%
PBT 446,671 281,424 131,885 421,930 320,011 219,462 107,024 158.99%
Tax -107,452 -70,291 -34,069 -80,826 -40,498 -15,297 -27,462 148.10%
NP 339,219 211,133 97,816 341,104 279,513 204,165 79,562 162.70%
-
NP to SH 339,219 211,133 97,816 341,104 279,513 204,165 79,562 162.70%
-
Tax Rate 24.06% 24.98% 25.83% 19.16% 12.66% 6.97% 25.66% -
Total Cost 1,672,086 1,080,693 513,052 2,052,211 1,506,097 984,048 524,851 116.35%
-
Net Worth 3,862,853 3,730,732 3,617,389 3,553,276 3,485,870 3,392,050 3,296,902 11.12%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 3,862,853 3,730,732 3,617,389 3,553,276 3,485,870 3,392,050 3,296,902 11.12%
NOSH 693,274 693,148 693,238 693,159 693,236 693,259 693,048 0.02%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.87% 16.34% 16.01% 14.25% 15.65% 17.18% 13.16% -
ROE 8.78% 5.66% 2.70% 9.60% 8.02% 6.02% 2.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 290.12 186.37 88.12 345.28 257.58 171.40 87.21 122.68%
EPS 48.93 30.46 14.11 49.21 40.32 29.45 11.48 162.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5719 5.3823 5.2181 5.1262 5.0284 4.8929 4.7571 11.10%
Adjusted Per Share Value based on latest NOSH - 693,592
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 290.11 186.33 88.11 345.21 257.56 171.39 87.18 122.73%
EPS 48.93 30.45 14.11 49.20 40.32 29.45 11.48 162.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5718 5.3812 5.2178 5.1253 5.0281 4.8927 4.7555 11.12%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 7.20 6.90 7.03 6.84 5.39 4.58 2.68 -
P/RPS 2.48 3.70 7.98 1.98 2.09 2.67 3.07 -13.25%
P/EPS 14.71 22.65 49.82 13.90 13.37 15.55 23.34 -26.47%
EY 6.80 4.41 2.01 7.19 7.48 6.43 4.28 36.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.28 1.35 1.33 1.07 0.94 0.56 74.33%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 12/08/10 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 -
Price 7.10 6.98 6.92 6.90 5.75 4.59 3.90 -
P/RPS 2.45 3.75 7.85 2.00 2.23 2.68 4.47 -33.00%
P/EPS 14.51 22.92 49.04 14.02 14.26 15.59 33.97 -43.25%
EY 6.89 4.36 2.04 7.13 7.01 6.42 2.94 76.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.30 1.33 1.35 1.14 0.94 0.82 33.82%

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