[EON] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
25-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -78.06%
YoY- -78.75%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 409,126 419,760 388,451 617,548 953,823 778,561 682,693 -28.85%
PBT 8,743 -14,105 3,496 6,330 26,890 29,930 17,781 -37.62%
Tax 3,381 140 -566 -2,156 -7,863 -6,999 -511 -
NP 12,124 -13,965 2,930 4,174 19,027 22,931 17,270 -20.95%
-
NP to SH 12,124 -13,965 2,930 4,174 19,027 22,931 17,270 -20.95%
-
Tax Rate -38.67% - 16.19% 34.06% 29.24% 23.38% 2.87% -
Total Cost 397,002 433,725 385,521 613,374 934,796 755,630 665,423 -29.06%
-
Net Worth 1,020,706 1,010,657 1,023,016 1,053,438 1,050,967 1,030,774 1,017,785 0.19%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 341,065 - - - 44,828 - 12,442 803.67%
Div Payout % 2,813.14% - - - 235.60% - 72.05% -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 1,020,706 1,010,657 1,023,016 1,053,438 1,050,967 1,030,774 1,017,785 0.19%
NOSH 248,952 248,930 248,305 248,452 249,044 248,979 248,847 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 2.96% -3.33% 0.75% 0.68% 1.99% 2.95% 2.53% -
ROE 1.19% -1.38% 0.29% 0.40% 1.81% 2.22% 1.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 164.34 168.63 156.44 248.56 382.99 312.70 274.34 -28.87%
EPS 4.87 -5.61 1.18 1.68 7.64 9.21 6.94 -20.98%
DPS 137.00 0.00 0.00 0.00 18.00 0.00 5.00 803.40%
NAPS 4.10 4.06 4.12 4.24 4.22 4.14 4.09 0.16%
Adjusted Per Share Value based on latest NOSH - 248,452
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 164.29 168.56 155.99 247.99 383.03 312.65 274.15 -28.85%
EPS 4.87 -5.61 1.18 1.68 7.64 9.21 6.94 -20.98%
DPS 136.96 0.00 0.00 0.00 18.00 0.00 5.00 803.22%
NAPS 4.0989 4.0585 4.1082 4.2303 4.2204 4.1393 4.0872 0.19%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 1.83 1.93 2.71 3.04 3.00 3.52 3.88 -
P/RPS 1.11 1.14 1.73 1.22 0.78 1.13 1.41 -14.70%
P/EPS 37.58 -34.40 229.66 180.95 39.27 38.22 55.91 -23.21%
EY 2.66 -2.91 0.44 0.55 2.55 2.62 1.79 30.12%
DY 74.86 0.00 0.00 0.00 6.00 0.00 1.29 1387.85%
P/NAPS 0.45 0.48 0.66 0.72 0.71 0.85 0.95 -39.15%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 23/02/07 22/11/06 23/08/06 25/05/06 22/02/06 29/11/05 24/08/05 -
Price 3.06 1.91 2.22 3.20 3.00 3.36 3.78 -
P/RPS 1.86 1.13 1.42 1.29 0.78 1.07 1.38 21.95%
P/EPS 62.83 -34.05 188.14 190.48 39.27 36.48 54.47 9.95%
EY 1.59 -2.94 0.53 0.53 2.55 2.74 1.84 -9.25%
DY 44.77 0.00 0.00 0.00 6.00 0.00 1.32 941.08%
P/NAPS 0.75 0.47 0.54 0.75 0.71 0.81 0.92 -12.70%

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