[EONCAP] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 56.61%
YoY- 261.4%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP'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 610,868 607,705 597,397 582,292 604,413 690,962 611,045 -0.01%
PBT 131,885 101,919 100,549 112,438 107,024 104,959 95,099 24.38%
Tax -34,069 -40,328 -25,201 12,165 -27,462 -39,252 -26,150 19.30%
NP 97,816 61,591 75,348 124,603 79,562 65,707 68,949 26.28%
-
NP to SH 97,816 61,591 75,348 124,603 79,562 65,707 68,949 26.28%
-
Tax Rate 25.83% 39.57% 25.06% -10.82% 25.66% 37.40% 27.50% -
Total Cost 513,052 546,114 522,049 457,689 524,851 625,255 542,096 -3.60%
-
Net Worth 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 2,737,692 2,773,076 19.40%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 3,617,389 3,555,493 3,485,555 3,392,710 3,296,902 2,737,692 2,773,076 19.40%
NOSH 693,238 693,592 693,173 693,394 693,048 684,423 693,269 -0.00%
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 16.01% 10.14% 12.61% 21.40% 13.16% 9.51% 11.28% -
ROE 2.70% 1.73% 2.16% 3.67% 2.41% 2.40% 2.49% -
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 88.12 87.62 86.18 83.98 87.21 100.96 88.14 -0.01%
EPS 14.11 8.88 10.87 17.97 11.48 9.48 9.95 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2181 5.1262 5.0284 4.8929 4.7571 4.00 4.00 19.40%
Adjusted Per Share Value based on latest NOSH - 693,394
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 88.11 87.66 86.17 83.99 87.18 99.67 88.14 -0.02%
EPS 14.11 8.88 10.87 17.97 11.48 9.48 9.95 26.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2178 5.1285 5.0276 4.8937 4.7555 3.9489 3.9999 19.40%
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 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 7.03 6.84 5.39 4.58 2.68 3.20 4.18 -
P/RPS 7.98 7.81 6.25 5.45 3.07 3.17 4.74 41.56%
P/EPS 49.82 77.03 49.59 25.49 23.34 33.33 42.03 12.01%
EY 2.01 1.30 2.02 3.92 4.28 3.00 2.38 -10.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.33 1.07 0.94 0.56 0.80 1.05 18.25%
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 21/05/10 19/02/10 09/11/09 20/08/09 12/05/09 27/02/09 07/11/08 -
Price 6.92 6.90 5.75 4.59 3.90 2.94 3.48 -
P/RPS 7.85 7.88 6.67 5.47 4.47 2.91 3.95 58.13%
P/EPS 49.04 77.70 52.90 25.54 33.97 30.62 34.99 25.26%
EY 2.04 1.29 1.89 3.92 2.94 3.27 2.86 -20.18%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.35 1.14 0.94 0.82 0.74 0.87 32.73%

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