[EONCAP] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 352.43%
YoY- 458.05%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 515,785 498,311 185,854 541,057 150,272 152,293 151,733 126.58%
PBT 103,750 99,601 37,268 97,566 15,331 2,754 10,386 365.79%
Tax -26,651 -32,029 -11,836 -32,575 -966 -357 -376 1626.12%
NP 77,099 67,572 25,432 64,991 14,365 2,397 10,010 291.47%
-
NP to SH 77,099 67,572 25,432 64,991 14,365 2,397 10,010 291.47%
-
Tax Rate 25.69% 32.16% 31.76% 33.39% 6.30% 12.96% 3.62% -
Total Cost 438,686 430,739 160,422 476,066 135,907 149,896 141,723 112.83%
-
Net Worth 2,128,542 1,919,737 115,562 1,742,311 340,223 323,805 321,154 254.06%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,128,542 1,919,737 115,562 1,742,311 340,223 323,805 321,154 254.06%
NOSH 693,336 693,046 57,781 691,393 420,029 420,526 417,083 40.45%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 14.95% 13.56% 13.68% 12.01% 9.56% 1.57% 6.60% -
ROE 3.62% 3.52% 22.01% 3.73% 4.22% 0.74% 3.12% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.39 71.90 321.65 78.26 35.78 36.21 36.38 61.31%
EPS 11.12 9.75 44.00 9.40 3.42 0.57 2.40 178.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.77 2.00 2.52 0.81 0.77 0.77 152.07%
Adjusted Per Share Value based on latest NOSH - 691,393
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 74.40 71.88 26.81 78.04 21.68 21.97 21.89 126.56%
EPS 11.12 9.75 3.67 9.37 2.07 0.35 1.44 292.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0702 2.769 0.1667 2.5131 0.4907 0.4671 0.4632 254.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.10 2.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 4.17 3.46 0.00 0.00 0.00 0.00 0.00 -
P/EPS 27.88 25.54 0.00 0.00 0.00 0.00 0.00 -
EY 3.59 3.92 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 22/02/02 -
Price 4.68 2.79 2.75 0.00 0.00 0.00 0.00 -
P/RPS 6.29 3.88 0.85 0.00 0.00 0.00 0.00 -
P/EPS 42.09 28.62 6.25 0.00 0.00 0.00 0.00 -
EY 2.38 3.49 16.01 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.01 1.38 0.00 0.00 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