[EON] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -56.53%
YoY- -41.29%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 1,024,201 1,213,706 1,272,275 1,476,869 1,551,942 1,816,299 2,051,280 -36.98%
PBT 127,220 171,710 141,042 139,709 262,449 208,377 245,042 -35.32%
Tax -70,010 -93,642 -76,108 -77,485 -119,323 -101,828 -125,553 -32.18%
NP 57,210 78,068 64,934 62,224 143,126 106,549 119,489 -38.71%
-
NP to SH 57,210 78,068 64,934 62,224 143,126 106,549 119,489 -38.71%
-
Tax Rate 55.03% 54.53% 53.96% 55.46% 45.47% 48.87% 51.24% -
Total Cost 966,991 1,135,638 1,207,341 1,414,645 1,408,816 1,709,750 1,931,791 -36.87%
-
Net Worth 2,251,804 2,132,966 2,342,071 2,267,739 2,071,667 2,524,822 2,686,243 -11.06%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 53,672 - 499,966 - 92,074 975,499 57,325 -4.28%
Div Payout % 93.82% - 769.96% - 64.33% 915.54% 47.98% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,251,804 2,132,966 2,342,071 2,267,739 2,071,667 2,524,822 2,686,243 -11.06%
NOSH 243,965 234,649 231,658 231,402 230,185 229,529 229,301 4.20%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 5.59% 6.43% 5.10% 4.21% 9.22% 5.87% 5.83% -
ROE 2.54% 3.66% 2.77% 2.74% 6.91% 4.22% 4.45% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 419.81 517.24 549.20 638.23 674.21 791.31 894.58 -39.52%
EPS 23.45 33.27 28.03 26.89 62.18 46.42 52.11 -41.19%
DPS 22.00 0.00 215.82 0.00 40.00 425.00 25.00 -8.14%
NAPS 9.23 9.09 10.11 9.80 9.00 11.00 11.7149 -14.65%
Adjusted Per Share Value based on latest NOSH - 231,402
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 411.29 487.39 510.91 593.07 623.22 729.38 823.74 -36.98%
EPS 22.97 31.35 26.08 24.99 57.48 42.79 47.98 -38.72%
DPS 21.55 0.00 200.77 0.00 36.97 391.73 23.02 -4.29%
NAPS 9.0426 8.5654 9.4051 9.1066 8.3193 10.139 10.7872 -11.06%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 7.80 8.20 8.95 7.90 0.00 0.00 0.00 -
P/RPS 1.86 1.59 1.63 1.24 0.00 0.00 0.00 -
P/EPS 33.26 24.65 31.93 29.38 0.00 0.00 0.00 -
EY 3.01 4.06 3.13 3.40 0.00 0.00 0.00 -
DY 2.82 0.00 24.11 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.90 0.89 0.81 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 25/02/04 20/11/03 27/08/03 30/05/03 26/02/03 25/11/02 28/08/02 -
Price 8.75 7.80 9.25 8.90 7.55 0.00 0.00 -
P/RPS 2.08 1.51 1.68 1.39 1.12 0.00 0.00 -
P/EPS 37.31 23.44 33.00 33.10 12.14 0.00 0.00 -
EY 2.68 4.27 3.03 3.02 8.24 0.00 0.00 -
DY 2.51 0.00 23.33 0.00 5.30 0.00 0.00 -
P/NAPS 0.95 0.86 0.91 0.91 0.84 0.00 0.00 -

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