[EONCAP] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -73.28%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 2,369,029 1,715,827 1,134,097 547,565 2,095,793 1,559,089 1,042,913 72.54%
PBT 318,921 296,977 221,261 108,891 400,327 307,008 211,808 31.27%
Tax -106,444 -85,714 -69,139 -33,241 -117,162 -90,674 -63,440 41.06%
NP 212,477 211,263 152,122 75,650 283,165 216,334 148,368 26.96%
-
NP to SH 212,477 211,263 152,122 75,650 283,165 216,334 148,368 26.96%
-
Tax Rate 33.38% 28.86% 31.25% 30.53% 29.27% 29.53% 29.95% -
Total Cost 2,156,552 1,504,564 981,975 471,915 1,812,628 1,342,755 894,545 79.50%
-
Net Worth 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 2,675,582 2,613,772 9.53%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 110,917 - - - 110,909 - - -
Div Payout % 52.20% - - - 39.17% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,997,485 2,973,485 2,905,155 2,903,822 2,824,649 2,675,582 2,613,772 9.53%
NOSH 693,236 693,120 693,354 693,400 693,182 693,156 693,308 -0.00%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 8.97% 12.31% 13.41% 13.82% 13.51% 13.88% 14.23% -
ROE 7.09% 7.10% 5.24% 2.61% 10.02% 8.09% 5.68% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 341.73 247.55 163.57 78.97 302.34 224.93 150.43 72.55%
EPS 30.65 30.48 21.94 10.91 40.85 31.21 21.40 26.97%
DPS 16.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.3239 4.29 4.19 4.1878 4.0749 3.86 3.77 9.54%
Adjusted Per Share Value based on latest NOSH - 693,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 341.71 247.49 163.58 78.98 302.30 224.88 150.43 72.54%
EPS 30.65 30.47 21.94 10.91 40.84 31.20 21.40 26.97%
DPS 16.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.3236 4.289 4.1904 4.1885 4.0743 3.8593 3.7701 9.53%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 6.60 5.75 5.95 5.80 5.05 5.40 5.15 -
P/RPS 1.93 2.32 3.64 7.34 1.67 2.40 3.42 -31.63%
P/EPS 21.53 18.86 27.12 53.16 12.36 17.30 24.07 -7.14%
EY 4.64 5.30 3.69 1.88 8.09 5.78 4.16 7.53%
DY 2.42 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 1.53 1.34 1.42 1.38 1.24 1.40 1.37 7.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 25/08/06 02/06/06 24/02/06 18/11/05 29/08/05 -
Price 6.55 6.15 5.75 6.10 5.40 5.40 5.45 -
P/RPS 1.92 2.48 3.52 7.72 1.79 2.40 3.62 -34.40%
P/EPS 21.37 20.18 26.21 55.91 13.22 17.30 25.47 -11.01%
EY 4.68 4.96 3.82 1.79 7.56 5.78 3.93 12.31%
DY 2.44 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 1.51 1.43 1.37 1.46 1.33 1.40 1.45 2.73%

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