[EONCAP] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 165.7%
YoY- 2719.02%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 2,057,897 1,556,423 1,014,096 498,311 185,854 1,407,958 302,565 257.72%
PBT 450,675 336,342 203,351 99,601 37,268 246,377 18,085 748.17%
Tax -122,282 -95,560 -58,680 -32,029 -11,836 -90,602 -1,323 1927.46%
NP 328,393 240,782 144,671 67,572 25,432 155,775 16,762 622.81%
-
NP to SH 328,393 240,782 144,671 67,572 25,432 155,775 16,762 622.81%
-
Tax Rate 27.13% 28.41% 28.86% 32.16% 31.76% 36.77% 7.32% -
Total Cost 1,729,504 1,315,641 869,425 430,739 160,422 1,252,183 285,803 230.98%
-
Net Worth 2,313,992 2,227,406 2,128,126 1,919,737 165,253 1,744,679 340,281 257.68%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 45,032 - - - - - - -
Div Payout % 13.71% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,313,992 2,227,406 2,128,126 1,919,737 165,253 1,744,679 340,281 257.68%
NOSH 692,812 693,896 693,200 693,046 57,781 692,333 420,100 39.45%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 15.96% 15.47% 14.27% 13.56% 13.68% 11.06% 5.54% -
ROE 14.19% 10.81% 6.80% 3.52% 15.39% 8.93% 4.93% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 297.04 224.30 146.29 71.90 321.65 203.36 72.02 156.51%
EPS 47.40 34.70 20.87 9.75 44.00 22.50 3.99 418.29%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.21 3.07 2.77 2.86 2.52 0.81 156.48%
Adjusted Per Share Value based on latest NOSH - 693,046
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 296.83 224.50 146.27 71.88 26.81 203.09 43.64 257.73%
EPS 47.37 34.73 20.87 9.75 3.67 22.47 2.42 622.39%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3377 3.2128 3.0696 2.769 0.2384 2.5165 0.4908 257.69%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.50 4.20 3.10 2.49 0.00 0.00 0.00 -
P/RPS 1.51 1.87 2.12 3.46 0.00 0.00 0.00 -
P/EPS 9.49 12.10 14.85 25.54 0.00 0.00 0.00 -
EY 10.53 8.26 6.73 3.92 0.00 0.00 0.00 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.31 1.01 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 -
Price 4.98 5.05 4.68 2.79 2.75 0.00 0.00 -
P/RPS 1.68 2.25 3.20 3.88 0.85 0.00 0.00 -
P/EPS 10.51 14.55 22.42 28.62 6.25 0.00 0.00 -
EY 9.52 6.87 4.46 3.49 16.01 0.00 0.00 -
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.57 1.52 1.01 0.96 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