[EON] QoQ Quarter Result on 30-Jun-2006 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
23-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -29.8%
YoY- -83.03%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 427,319 409,126 419,760 388,451 617,548 953,823 778,561 -32.98%
PBT 12,577 8,743 -14,105 3,496 6,330 26,890 29,930 -43.92%
Tax -1,456 3,381 140 -566 -2,156 -7,863 -6,999 -64.92%
NP 11,121 12,124 -13,965 2,930 4,174 19,027 22,931 -38.29%
-
NP to SH 11,121 12,124 -13,965 2,930 4,174 19,027 22,931 -38.29%
-
Tax Rate 11.58% -38.67% - 16.19% 34.06% 29.24% 23.38% -
Total Cost 416,198 397,002 433,725 385,521 613,374 934,796 755,630 -32.83%
-
Net Worth 1,032,486 1,020,706 1,010,657 1,023,016 1,053,438 1,050,967 1,030,774 0.11%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 341,065 - - - 44,828 - -
Div Payout % - 2,813.14% - - - 235.60% - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 1,032,486 1,020,706 1,010,657 1,023,016 1,053,438 1,050,967 1,030,774 0.11%
NOSH 248,791 248,952 248,930 248,305 248,452 249,044 248,979 -0.05%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 2.60% 2.96% -3.33% 0.75% 0.68% 1.99% 2.95% -
ROE 1.08% 1.19% -1.38% 0.29% 0.40% 1.81% 2.22% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 171.76 164.34 168.63 156.44 248.56 382.99 312.70 -32.95%
EPS 4.47 4.87 -5.61 1.18 1.68 7.64 9.21 -38.26%
DPS 0.00 137.00 0.00 0.00 0.00 18.00 0.00 -
NAPS 4.15 4.10 4.06 4.12 4.24 4.22 4.14 0.16%
Adjusted Per Share Value based on latest NOSH - 248,305
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 171.60 164.29 168.56 155.99 247.99 383.03 312.65 -32.98%
EPS 4.47 4.87 -5.61 1.18 1.68 7.64 9.21 -38.26%
DPS 0.00 136.96 0.00 0.00 0.00 18.00 0.00 -
NAPS 4.1462 4.0989 4.0585 4.1082 4.2303 4.2204 4.1393 0.11%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 2.98 1.83 1.93 2.71 3.04 3.00 3.52 -
P/RPS 1.74 1.11 1.14 1.73 1.22 0.78 1.13 33.38%
P/EPS 66.67 37.58 -34.40 229.66 180.95 39.27 38.22 44.95%
EY 1.50 2.66 -2.91 0.44 0.55 2.55 2.62 -31.07%
DY 0.00 74.86 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.72 0.45 0.48 0.66 0.72 0.71 0.85 -10.48%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 29/05/07 23/02/07 22/11/06 23/08/06 25/05/06 22/02/06 29/11/05 -
Price 3.06 3.06 1.91 2.22 3.20 3.00 3.36 -
P/RPS 1.78 1.86 1.13 1.42 1.29 0.78 1.07 40.44%
P/EPS 68.46 62.83 -34.05 188.14 190.48 39.27 36.48 52.20%
EY 1.46 1.59 -2.94 0.53 0.53 2.55 2.74 -34.29%
DY 0.00 44.77 0.00 0.00 0.00 6.00 0.00 -
P/NAPS 0.74 0.75 0.47 0.54 0.75 0.71 0.81 -5.85%

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