[EONCAP] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
25-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -82.92%
YoY- -52.03%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,918,852 2,913,711 1,926,457 640,731 2,369,029 1,715,827 1,134,097 41.85%
PBT 278,817 199,149 110,458 50,666 318,921 296,977 221,261 16.61%
Tax -61,748 -55,951 -30,761 -14,377 -106,444 -85,714 -69,139 -7.24%
NP 217,069 143,198 79,697 36,289 212,477 211,263 152,122 26.66%
-
NP to SH 217,069 143,198 79,697 36,289 212,477 211,263 152,122 26.66%
-
Tax Rate 22.15% 28.10% 27.85% 28.38% 33.38% 28.86% 31.25% -
Total Cost 1,701,783 2,770,513 1,846,760 604,442 2,156,552 1,504,564 981,975 44.13%
-
Net Worth 3,190,457 3,060,597 3,012,685 3,052,994 2,997,485 2,973,485 2,905,155 6.42%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 69,318 - - - 110,917 - - -
Div Payout % 31.93% - - - 52.20% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 3,190,457 3,060,597 3,012,685 3,052,994 2,997,485 2,973,485 2,905,155 6.42%
NOSH 693,185 693,117 693,017 693,862 693,236 693,120 693,354 -0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 11.31% 4.91% 4.14% 5.66% 8.97% 12.31% 13.41% -
ROE 6.80% 4.68% 2.65% 1.19% 7.09% 7.10% 5.24% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 276.82 420.38 277.98 92.34 341.73 247.55 163.57 41.87%
EPS 31.00 20.66 11.50 5.23 30.65 30.48 21.94 25.83%
DPS 10.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.6026 4.4157 4.3472 4.40 4.3239 4.29 4.19 6.44%
Adjusted Per Share Value based on latest NOSH - 693,862
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 276.78 420.28 277.87 92.42 341.71 247.49 163.58 41.85%
EPS 31.31 20.66 11.50 5.23 30.65 30.47 21.94 26.67%
DPS 10.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.6019 4.4146 4.3455 4.4037 4.3236 4.289 4.1904 6.42%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 6.60 6.85 6.75 6.70 6.60 5.75 5.95 -
P/RPS 2.38 1.63 2.43 7.26 1.93 2.32 3.64 -24.60%
P/EPS 21.08 33.16 58.70 128.11 21.53 18.86 27.12 -15.42%
EY 4.74 3.02 1.70 0.78 4.64 5.30 3.69 18.11%
DY 1.52 0.00 0.00 0.00 2.42 0.00 0.00 -
P/NAPS 1.43 1.55 1.55 1.52 1.53 1.34 1.42 0.46%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 16/11/07 24/08/07 25/05/07 27/02/07 21/11/06 25/08/06 -
Price 5.00 6.95 7.00 6.80 6.55 6.15 5.75 -
P/RPS 1.81 1.65 2.52 7.36 1.92 2.48 3.52 -35.73%
P/EPS 15.97 33.64 60.87 130.02 21.37 20.18 26.21 -28.06%
EY 6.26 2.97 1.64 0.77 4.68 4.96 3.82 38.87%
DY 2.00 0.00 0.00 0.00 2.44 0.00 0.00 -
P/NAPS 1.09 1.57 1.61 1.55 1.51 1.43 1.37 -14.10%

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