[EON] QoQ Quarter Result on 30-Jun-2005 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -12.08%
YoY- -62.73%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 617,548 953,823 778,561 682,693 679,026 796,525 817,942 -17.09%
PBT 6,330 26,890 29,930 17,781 27,232 15,900 52,610 -75.65%
Tax -2,156 -7,863 -6,999 -511 -7,590 -4,167 -10,084 -64.27%
NP 4,174 19,027 22,931 17,270 19,642 11,733 42,526 -78.75%
-
NP to SH 4,174 19,027 22,931 17,270 19,642 11,733 42,526 -78.75%
-
Tax Rate 34.06% 29.24% 23.38% 2.87% 27.87% 26.21% 19.17% -
Total Cost 613,374 934,796 755,630 665,423 659,384 784,792 775,416 -14.48%
-
Net Worth 1,053,438 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 -5.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - 44,828 - 12,442 - 254,090 - -
Div Payout % - 235.60% - 72.05% - 2,165.61% - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,053,438 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 -5.76%
NOSH 248,452 249,044 248,979 248,847 248,948 249,108 248,690 -0.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 0.68% 1.99% 2.95% 2.53% 2.89% 1.47% 5.20% -
ROE 0.40% 1.81% 2.22% 1.70% 1.66% 1.01% 3.69% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 248.56 382.99 312.70 274.34 272.76 319.75 328.90 -17.04%
EPS 1.68 7.64 9.21 6.94 7.89 4.71 17.10 -78.73%
DPS 0.00 18.00 0.00 5.00 0.00 102.00 0.00 -
NAPS 4.24 4.22 4.14 4.09 4.76 4.68 4.63 -5.70%
Adjusted Per Share Value based on latest NOSH - 248,847
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 247.99 383.03 312.65 274.15 272.68 319.86 328.46 -17.09%
EPS 1.68 7.64 9.21 6.94 7.89 4.71 17.08 -78.72%
DPS 0.00 18.00 0.00 5.00 0.00 102.04 0.00 -
NAPS 4.2303 4.2204 4.1393 4.0872 4.7586 4.6816 4.6239 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.04 3.00 3.52 3.88 5.10 3.54 3.10 -
P/RPS 1.22 0.78 1.13 1.41 1.87 1.11 0.94 19.00%
P/EPS 180.95 39.27 38.22 55.91 64.64 75.16 18.13 364.21%
EY 0.55 2.55 2.62 1.79 1.55 1.33 5.52 -78.53%
DY 0.00 6.00 0.00 1.29 0.00 28.81 0.00 -
P/NAPS 0.72 0.71 0.85 0.95 1.07 0.76 0.67 4.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 -
Price 3.20 3.00 3.36 3.78 3.68 4.18 3.40 -
P/RPS 1.29 0.78 1.07 1.38 1.35 1.31 1.03 16.20%
P/EPS 190.48 39.27 36.48 54.47 46.64 88.75 19.88 351.73%
EY 0.53 2.55 2.74 1.84 2.14 1.13 5.03 -77.72%
DY 0.00 6.00 0.00 1.32 0.00 24.40 0.00 -
P/NAPS 0.75 0.71 0.81 0.92 0.77 0.89 0.73 1.81%

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