[EONCAP] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -5.5%
YoY- -19.21%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 494,206 526,033 488,223 481,477 494,349 501,498 542,327 -6.00%
PBT 83,318 106,133 110,336 86,796 98,069 114,333 132,991 -26.76%
Tax -26,098 -25,076 -36,452 -24,506 -32,151 -26,722 -36,880 -20.57%
NP 57,220 81,057 73,884 62,290 65,918 87,611 96,111 -29.20%
-
NP to SH 57,220 81,057 73,884 62,290 65,918 87,611 96,111 -29.20%
-
Tax Rate 31.32% 23.63% 33.04% 28.23% 32.78% 23.37% 27.73% -
Total Cost 436,986 444,976 414,339 419,187 428,431 413,887 446,216 -1.38%
-
Net Worth 2,566,230 2,078,974 2,079,583 2,411,378 2,078,791 2,322,386 2,219,541 10.14%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - 59,597 - - - 45,196 - -
Div Payout % - 73.53% - - - 51.59% - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 2,566,230 2,078,974 2,079,583 2,411,378 2,078,791 2,322,386 2,219,541 10.14%
NOSH 693,575 692,991 693,194 692,924 692,930 695,325 691,446 0.20%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin 11.58% 15.41% 15.13% 12.94% 13.33% 17.47% 17.72% -
ROE 2.23% 3.90% 3.55% 2.58% 3.17% 3.77% 4.33% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 71.25 75.91 70.43 69.48 71.34 72.12 78.43 -6.19%
EPS 8.25 11.69 10.66 8.99 9.51 12.60 13.90 -29.35%
DPS 0.00 8.60 0.00 0.00 0.00 6.50 0.00 -
NAPS 3.70 3.00 3.00 3.48 3.00 3.34 3.21 9.92%
Adjusted Per Share Value based on latest NOSH - 692,924
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 71.28 75.88 70.42 69.45 71.31 72.34 78.23 -6.00%
EPS 8.25 11.69 10.66 8.98 9.51 12.64 13.86 -29.21%
DPS 0.00 8.60 0.00 0.00 0.00 6.52 0.00 -
NAPS 3.7016 2.9987 2.9996 3.4782 2.9985 3.3498 3.2015 10.15%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 5.65 5.80 5.50 4.62 5.60 4.50 4.20 -
P/RPS 7.93 7.64 7.81 6.65 7.85 6.24 5.35 29.96%
P/EPS 68.48 49.59 51.60 51.39 58.87 35.71 30.22 72.43%
EY 1.46 2.02 1.94 1.95 1.70 2.80 3.31 -42.02%
DY 0.00 1.48 0.00 0.00 0.00 1.44 0.00 -
P/NAPS 1.53 1.93 1.83 1.33 1.87 1.35 1.31 10.89%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 17/06/05 28/02/05 17/11/04 27/08/04 13/05/04 19/02/04 11/02/04 -
Price 5.20 5.90 5.90 5.10 4.84 4.98 5.05 -
P/RPS 7.30 7.77 8.38 7.34 6.78 6.90 6.44 8.70%
P/EPS 63.03 50.44 55.35 56.73 50.88 39.52 36.33 44.33%
EY 1.59 1.98 1.81 1.76 1.97 2.53 2.75 -30.57%
DY 0.00 1.46 0.00 0.00 0.00 1.31 0.00 -
P/NAPS 1.41 1.97 1.97 1.47 1.61 1.49 1.57 -6.90%

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