[EON] QoQ Quarter Result on 30-Sep-2009 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
30-Sep-2009 [#2]
Profit Trend
QoQ- 38.95%
YoY- -10.45%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 477,748 455,804 463,026 627,770 502,399 533,219 721,948 -24.08%
PBT 14,280 172 17,034 12,806 -19,314 11,936 21,132 -23.01%
Tax 9,875 115 -2,885 -2,623 2,306 -472 -5,332 -
NP 24,155 287 14,149 10,183 -17,008 11,464 15,800 32.74%
-
NP to SH 24,155 287 14,149 10,183 -17,008 11,464 15,800 32.74%
-
Tax Rate -69.15% -66.86% 16.94% 20.48% - 3.95% 25.23% -
Total Cost 453,593 455,517 448,877 617,587 519,407 521,755 706,148 -25.57%
-
Net Worth 662,394 612,266 637,701 627,412 617,567 650,457 636,976 2.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - 4,980 - - -
Div Payout % - - - - 0.00% - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 662,394 612,266 637,701 627,412 617,567 650,457 636,976 2.64%
NOSH 249,020 239,166 249,102 248,973 249,019 249,217 248,818 0.05%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 5.06% 0.06% 3.06% 1.62% -3.39% 2.15% 2.19% -
ROE 3.65% 0.05% 2.22% 1.62% -2.75% 1.76% 2.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 191.85 190.58 185.88 252.14 201.75 213.96 290.15 -24.12%
EPS 9.70 0.12 5.68 4.09 -6.83 4.60 6.35 32.67%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.66 2.56 2.56 2.52 2.48 2.61 2.56 2.58%
Adjusted Per Share Value based on latest NOSH - 249,102
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 191.85 183.04 185.94 252.10 201.75 214.13 289.91 -24.07%
EPS 9.70 0.12 5.68 4.09 -6.83 4.60 6.34 32.81%
DPS 0.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 2.66 2.4587 2.5608 2.5195 2.48 2.6121 2.5579 2.64%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 0.565 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.94 0.30 0.97 0.71 0.89 0.84 0.62 32.00%
P/EPS 18.56 470.83 31.69 44.01 -26.35 39.13 28.35 -24.62%
EY 5.39 0.21 3.16 2.27 -3.79 2.56 3.53 32.63%
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.68 0.22 0.70 0.71 0.73 0.69 0.70 -1.91%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 25/05/10 23/02/10 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 1.80 0.565 1.80 1.80 1.80 1.80 -
P/RPS 0.94 0.94 0.30 0.71 0.89 0.84 0.62 32.00%
P/EPS 18.56 1,500.00 9.95 44.01 -26.35 39.13 28.35 -24.62%
EY 5.39 0.07 10.05 2.27 -3.79 2.56 3.53 32.63%
DY 0.00 0.00 0.00 0.00 1.11 0.00 0.00 -
P/NAPS 0.68 0.70 0.22 0.71 0.73 0.69 0.70 -1.91%

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