[EON] QoQ Quarter Result on 30-Sep-2007 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- -36.21%
YoY- 206.86%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 662,306 494,903 535,904 473,344 390,852 427,319 409,126 37.90%
PBT 18,174 49,044 13,253 15,730 25,523 12,577 8,743 62.94%
Tax -2,751 -2,674 -3,698 -807 -2,128 -1,456 3,381 -
NP 15,423 46,370 9,555 14,923 23,395 11,121 12,124 17.42%
-
NP to SH 15,423 46,370 9,555 14,923 23,395 11,121 12,124 17.42%
-
Tax Rate 15.14% 5.45% 27.90% 5.13% 8.34% 11.58% -38.67% -
Total Cost 646,883 448,533 526,349 458,421 367,457 416,198 397,002 38.51%
-
Net Worth 647,815 879,087 831,085 822,135 1,055,263 1,032,486 1,020,706 -26.16%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 2,491 33,619 - - - - 341,065 -96.24%
Div Payout % 16.16% 72.50% - - - - 2,813.14% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 647,815 879,087 831,085 822,135 1,055,263 1,032,486 1,020,706 -26.16%
NOSH 249,159 249,033 248,828 249,131 248,882 248,791 248,952 0.05%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.33% 9.37% 1.78% 3.15% 5.99% 2.60% 2.96% -
ROE 2.38% 5.27% 1.15% 1.82% 2.22% 1.08% 1.19% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 265.82 198.73 215.37 190.00 157.04 171.76 164.34 37.83%
EPS 6.19 18.62 3.84 5.99 9.40 4.47 4.87 17.35%
DPS 1.00 13.50 0.00 0.00 0.00 0.00 137.00 -96.24%
NAPS 2.60 3.53 3.34 3.30 4.24 4.15 4.10 -26.20%
Adjusted Per Share Value based on latest NOSH - 249,131
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 265.96 198.74 215.20 190.08 156.96 171.60 164.29 37.91%
EPS 6.19 18.62 3.84 5.99 9.39 4.47 4.87 17.35%
DPS 1.00 13.50 0.00 0.00 0.00 0.00 136.96 -96.24%
NAPS 2.6015 3.5302 3.3374 3.3015 4.2377 4.1462 4.0989 -26.16%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 1.80 1.80 2.08 2.01 1.62 2.98 1.83 -
P/RPS 0.68 0.91 0.97 1.06 1.03 1.74 1.11 -27.89%
P/EPS 29.08 9.67 54.17 33.56 17.23 66.67 37.58 -15.72%
EY 3.44 10.34 1.85 2.98 5.80 1.50 2.66 18.71%
DY 0.56 7.50 0.00 0.00 0.00 0.00 74.86 -96.18%
P/NAPS 0.69 0.51 0.62 0.61 0.38 0.72 0.45 33.00%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 24/03/08 24/03/08 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 -
Price 1.80 1.80 1.98 2.08 1.43 3.06 3.06 -
P/RPS 0.68 0.91 0.92 1.09 0.91 1.78 1.86 -48.90%
P/EPS 29.08 9.67 51.56 34.72 15.21 68.46 62.83 -40.19%
EY 3.44 10.34 1.94 2.88 6.57 1.46 1.59 67.35%
DY 0.56 7.50 0.00 0.00 0.00 0.00 44.77 -94.62%
P/NAPS 0.69 0.51 0.59 0.63 0.34 0.74 0.75 -5.41%

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