[EON] QoQ Quarter Result on 31-Dec-2008 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2009
Quarter
31-Dec-2008 [#3]
Profit Trend
QoQ- -27.44%
YoY- 19.98%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 463,026 627,770 502,399 533,219 721,948 662,306 494,903 -4.33%
PBT 17,034 12,806 -19,314 11,936 21,132 18,174 49,044 -50.55%
Tax -2,885 -2,623 2,306 -472 -5,332 -2,751 -2,674 5.18%
NP 14,149 10,183 -17,008 11,464 15,800 15,423 46,370 -54.64%
-
NP to SH 14,149 10,183 -17,008 11,464 15,800 15,423 46,370 -54.64%
-
Tax Rate 16.94% 20.48% - 3.95% 25.23% 15.14% 5.45% -
Total Cost 448,877 617,587 519,407 521,755 706,148 646,883 448,533 0.05%
-
Net Worth 637,701 627,412 617,567 650,457 636,976 647,815 879,087 -19.25%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - 4,980 - - 2,491 33,619 -
Div Payout % - - 0.00% - - 16.16% 72.50% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 637,701 627,412 617,567 650,457 636,976 647,815 879,087 -19.25%
NOSH 249,102 248,973 249,019 249,217 248,818 249,159 249,033 0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.06% 1.62% -3.39% 2.15% 2.19% 2.33% 9.37% -
ROE 2.22% 1.62% -2.75% 1.76% 2.48% 2.38% 5.27% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 185.88 252.14 201.75 213.96 290.15 265.82 198.73 -4.35%
EPS 5.68 4.09 -6.83 4.60 6.35 6.19 18.62 -54.65%
DPS 0.00 0.00 2.00 0.00 0.00 1.00 13.50 -
NAPS 2.56 2.52 2.48 2.61 2.56 2.60 3.53 -19.26%
Adjusted Per Share Value based on latest NOSH - 249,217
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 185.94 252.10 201.75 214.13 289.91 265.96 198.74 -4.33%
EPS 5.68 4.09 -6.83 4.60 6.34 6.19 18.62 -54.65%
DPS 0.00 0.00 2.00 0.00 0.00 1.00 13.50 -
NAPS 2.5608 2.5195 2.48 2.6121 2.5579 2.6015 3.5302 -19.25%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 1.80 1.80 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.97 0.71 0.89 0.84 0.62 0.68 0.91 4.34%
P/EPS 31.69 44.01 -26.35 39.13 28.35 29.08 9.67 120.47%
EY 3.16 2.27 -3.79 2.56 3.53 3.44 10.34 -54.59%
DY 0.00 0.00 1.11 0.00 0.00 0.56 7.50 -
P/NAPS 0.70 0.71 0.73 0.69 0.70 0.69 0.51 23.48%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 20/11/09 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 24/03/08 -
Price 0.565 1.80 1.80 1.80 1.80 1.80 1.80 -
P/RPS 0.30 0.71 0.89 0.84 0.62 0.68 0.91 -52.24%
P/EPS 9.95 44.01 -26.35 39.13 28.35 29.08 9.67 1.91%
EY 10.05 2.27 -3.79 2.56 3.53 3.44 10.34 -1.87%
DY 0.00 0.00 1.11 0.00 0.00 0.56 7.50 -
P/NAPS 0.22 0.71 0.73 0.69 0.70 0.69 0.51 -42.87%

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