[EONCAP] QoQ Cumulative Quarter Result on 31-Mar-2004 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -79.93%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 1,990,082 1,464,049 975,826 494,349 2,057,897 1,556,423 1,014,096 56.42%
PBT 401,334 295,201 184,865 98,069 450,675 336,342 203,351 57.01%
Tax -118,185 -93,109 -56,657 -32,151 -122,282 -95,560 -58,680 59.14%
NP 283,149 202,092 128,208 65,918 328,393 240,782 144,671 56.14%
-
NP to SH 283,149 202,092 128,208 65,918 328,393 240,782 144,671 56.14%
-
Tax Rate 29.45% 31.54% 30.65% 32.78% 27.13% 28.41% 28.86% -
Total Cost 1,706,933 1,261,957 847,618 428,431 1,729,504 1,315,641 869,425 56.47%
-
Net Worth 2,601,252 2,079,764 2,412,648 2,078,791 2,313,992 2,227,406 2,128,126 14.25%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div 59,614 - - - 45,032 - - -
Div Payout % 21.05% - - - 13.71% - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 2,601,252 2,079,764 2,412,648 2,078,791 2,313,992 2,227,406 2,128,126 14.25%
NOSH 693,186 693,254 693,289 692,930 692,812 693,896 693,200 -0.00%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin 14.23% 13.80% 13.14% 13.33% 15.96% 15.47% 14.27% -
ROE 10.89% 9.72% 5.31% 3.17% 14.19% 10.81% 6.80% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 287.09 211.18 140.75 71.34 297.04 224.30 146.29 56.42%
EPS 40.85 29.15 18.49 9.51 47.40 34.70 20.87 56.15%
DPS 8.60 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 3.7526 3.00 3.48 3.00 3.34 3.21 3.07 14.25%
Adjusted Per Share Value based on latest NOSH - 692,930
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 287.05 211.18 140.75 71.31 296.83 224.50 146.27 56.42%
EPS 40.84 29.15 18.49 9.51 47.37 34.73 20.87 56.13%
DPS 8.60 0.00 0.00 0.00 6.50 0.00 0.00 -
NAPS 3.7521 2.9999 3.48 2.9985 3.3377 3.2128 3.0696 14.25%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 5.80 5.50 4.62 5.60 4.50 4.20 3.10 -
P/RPS 2.02 2.60 3.28 7.85 1.51 1.87 2.12 -3.15%
P/EPS 14.20 18.87 24.98 58.87 9.49 12.10 14.85 -2.92%
EY 7.04 5.30 4.00 1.70 10.53 8.26 6.73 3.03%
DY 1.48 0.00 0.00 0.00 1.44 0.00 0.00 -
P/NAPS 1.55 1.83 1.33 1.87 1.35 1.31 1.01 32.87%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 17/11/04 27/08/04 13/05/04 19/02/04 11/02/04 26/08/03 -
Price 5.90 5.90 5.10 4.84 4.98 5.05 4.68 -
P/RPS 2.06 2.79 3.62 6.78 1.68 2.25 3.20 -25.34%
P/EPS 14.44 20.24 27.58 50.88 10.51 14.55 22.42 -25.32%
EY 6.92 4.94 3.63 1.97 9.52 6.87 4.46 33.84%
DY 1.46 0.00 0.00 0.00 1.31 0.00 0.00 -
P/NAPS 1.57 1.97 1.47 1.61 1.49 1.57 1.52 2.17%

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