[EONCAP] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
16-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -64.84%
YoY- 110.31%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 2,580,588 1,889,626 1,278,581 628,985 1,918,852 2,913,711 1,926,457 21.41%
PBT 207,611 102,652 7,553 104,167 278,817 199,149 110,458 52.00%
Tax -73,834 -34,582 -8,432 -27,847 -61,748 -55,951 -30,761 78.79%
NP 133,777 68,070 -879 76,320 217,069 143,198 79,697 41.01%
-
NP to SH 133,777 68,070 -879 76,320 217,069 143,198 79,697 41.01%
-
Tax Rate 35.56% 33.69% 111.64% 26.73% 22.15% 28.10% 27.85% -
Total Cost 2,446,811 1,821,556 1,279,460 552,665 1,701,783 2,770,513 1,846,760 20.52%
-
Net Worth 3,254,864 2,774,000 3,010,987 3,210,747 3,190,457 3,060,597 3,012,685 5.26%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 40,625 - - - 69,318 - - -
Div Payout % 30.37% - - - 31.93% - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 3,254,864 2,774,000 3,010,987 3,210,747 3,190,457 3,060,597 3,012,685 5.26%
NOSH 704,089 693,500 686,969 693,466 693,185 693,117 693,017 1.05%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 5.18% 3.60% -0.07% 12.13% 11.31% 4.91% 4.14% -
ROE 4.11% 2.45% -0.03% 2.38% 6.80% 4.68% 2.65% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 366.51 272.48 186.12 90.70 276.82 420.38 277.98 20.13%
EPS 19.30 9.82 -0.13 11.01 31.00 20.66 11.50 41.00%
DPS 5.77 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.6228 4.00 4.383 4.63 4.6026 4.4157 4.3472 4.16%
Adjusted Per Share Value based on latest NOSH - 693,466
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 372.23 272.56 184.42 90.73 276.78 420.28 277.87 21.41%
EPS 19.30 9.82 -0.13 11.01 31.31 20.66 11.50 41.00%
DPS 5.86 0.00 0.00 0.00 10.00 0.00 0.00 -
NAPS 4.6948 4.0012 4.3431 4.6312 4.6019 4.4146 4.3455 5.26%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 3.20 4.18 4.52 4.58 6.60 6.85 6.75 -
P/RPS 0.87 1.53 2.43 5.05 2.38 1.63 2.43 -49.42%
P/EPS 16.84 42.59 -3,532.54 41.62 21.08 33.16 58.70 -56.33%
EY 5.94 2.35 -0.03 2.40 4.74 3.02 1.70 129.39%
DY 1.80 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.69 1.05 1.03 0.99 1.43 1.55 1.55 -41.55%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 07/11/08 18/08/08 16/05/08 25/02/08 16/11/07 24/08/07 -
Price 2.94 3.48 4.52 5.15 5.00 6.95 7.00 -
P/RPS 0.80 1.28 2.43 5.68 1.81 1.65 2.52 -53.30%
P/EPS 15.47 35.45 -3,532.54 46.79 15.97 33.64 60.87 -59.71%
EY 6.46 2.82 -0.03 2.14 6.26 2.97 1.64 148.38%
DY 1.96 0.00 0.00 0.00 2.00 0.00 0.00 -
P/NAPS 0.64 0.87 1.03 1.11 1.09 1.57 1.61 -45.78%

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