[EON] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 32.78%
YoY- -46.08%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 388,451 617,548 953,823 778,561 682,693 679,026 796,525 -38.12%
PBT 3,496 6,330 26,890 29,930 17,781 27,232 15,900 -63.67%
Tax -566 -2,156 -7,863 -6,999 -511 -7,590 -4,167 -73.67%
NP 2,930 4,174 19,027 22,931 17,270 19,642 11,733 -60.44%
-
NP to SH 2,930 4,174 19,027 22,931 17,270 19,642 11,733 -60.44%
-
Tax Rate 16.19% 34.06% 29.24% 23.38% 2.87% 27.87% 26.21% -
Total Cost 385,521 613,374 934,796 755,630 665,423 659,384 784,792 -37.82%
-
Net Worth 1,023,016 1,053,438 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 -8.36%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - 44,828 - 12,442 - 254,090 -
Div Payout % - - 235.60% - 72.05% - 2,165.61% -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 1,023,016 1,053,438 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 -8.36%
NOSH 248,305 248,452 249,044 248,979 248,847 248,948 249,108 -0.21%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 0.75% 0.68% 1.99% 2.95% 2.53% 2.89% 1.47% -
ROE 0.29% 0.40% 1.81% 2.22% 1.70% 1.66% 1.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 156.44 248.56 382.99 312.70 274.34 272.76 319.75 -37.99%
EPS 1.18 1.68 7.64 9.21 6.94 7.89 4.71 -60.35%
DPS 0.00 0.00 18.00 0.00 5.00 0.00 102.00 -
NAPS 4.12 4.24 4.22 4.14 4.09 4.76 4.68 -8.16%
Adjusted Per Share Value based on latest NOSH - 248,979
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 155.99 247.99 383.03 312.65 274.15 272.68 319.86 -38.12%
EPS 1.18 1.68 7.64 9.21 6.94 7.89 4.71 -60.35%
DPS 0.00 0.00 18.00 0.00 5.00 0.00 102.04 -
NAPS 4.1082 4.2303 4.2204 4.1393 4.0872 4.7586 4.6816 -8.36%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 2.71 3.04 3.00 3.52 3.88 5.10 3.54 -
P/RPS 1.73 1.22 0.78 1.13 1.41 1.87 1.11 34.53%
P/EPS 229.66 180.95 39.27 38.22 55.91 64.64 75.16 111.00%
EY 0.44 0.55 2.55 2.62 1.79 1.55 1.33 -52.26%
DY 0.00 0.00 6.00 0.00 1.29 0.00 28.81 -
P/NAPS 0.66 0.72 0.71 0.85 0.95 1.07 0.76 -9.00%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 23/08/06 25/05/06 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 -
Price 2.22 3.20 3.00 3.36 3.78 3.68 4.18 -
P/RPS 1.42 1.29 0.78 1.07 1.38 1.35 1.31 5.53%
P/EPS 188.14 190.48 39.27 36.48 54.47 46.64 88.75 65.24%
EY 0.53 0.53 2.55 2.74 1.84 2.14 1.13 -39.71%
DY 0.00 0.00 6.00 0.00 1.32 0.00 24.40 -
P/NAPS 0.54 0.75 0.71 0.81 0.92 0.77 0.89 -28.39%

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