[EONCAP] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -22.66%
YoY- -12.98%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 963,102 640,731 653,202 581,730 586,532 547,565 536,704 47.82%
PBT 59,792 50,666 21,944 75,716 112,370 108,891 93,319 -25.73%
Tax -16,384 -14,377 -20,730 -16,575 -35,898 -33,241 -26,488 -27.46%
NP 43,408 36,289 1,214 59,141 76,472 75,650 66,831 -25.05%
-
NP to SH 43,408 36,289 1,214 59,141 76,472 75,650 66,831 -25.05%
-
Tax Rate 27.40% 28.38% 94.47% 21.89% 31.95% 30.53% 28.38% -
Total Cost 919,694 604,442 651,988 522,589 510,060 471,915 469,873 56.66%
-
Net Worth 3,014,428 3,052,994 2,916,230 2,974,383 2,904,965 2,903,822 2,824,996 4.43%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 107,911 - - - 110,922 -
Div Payout % - - 8,888.89% - - - 165.98% -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 3,014,428 3,052,994 2,916,230 2,974,383 2,904,965 2,903,822 2,824,996 4.43%
NOSH 693,418 693,862 674,444 693,329 693,309 693,400 693,267 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 4.51% 5.66% 0.19% 10.17% 13.04% 13.82% 12.45% -
ROE 1.44% 1.19% 0.04% 1.99% 2.63% 2.61% 2.37% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 138.89 92.34 96.85 83.90 84.60 78.97 77.42 47.80%
EPS 6.26 5.23 0.18 8.53 11.03 10.91 9.64 -25.07%
DPS 0.00 0.00 16.00 0.00 0.00 0.00 16.00 -
NAPS 4.3472 4.40 4.3239 4.29 4.19 4.1878 4.0749 4.41%
Adjusted Per Share Value based on latest NOSH - 693,329
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 138.92 92.42 94.22 83.91 84.60 78.98 77.41 47.83%
EPS 6.26 5.23 0.18 8.53 11.03 10.91 9.64 -25.07%
DPS 0.00 0.00 15.57 0.00 0.00 0.00 16.00 -
NAPS 4.348 4.4037 4.2064 4.2903 4.1902 4.1885 4.0748 4.43%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 6.75 6.70 6.60 5.75 5.95 5.80 5.05 -
P/RPS 4.86 7.26 6.81 6.85 7.03 7.34 6.52 -17.83%
P/EPS 107.83 128.11 3,666.67 67.41 53.94 53.16 52.39 62.01%
EY 0.93 0.78 0.03 1.48 1.85 1.88 1.91 -38.18%
DY 0.00 0.00 2.42 0.00 0.00 0.00 3.17 -
P/NAPS 1.55 1.52 1.53 1.34 1.42 1.38 1.24 16.08%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 24/08/07 25/05/07 27/02/07 21/11/06 25/08/06 02/06/06 24/02/06 -
Price 7.00 6.80 6.55 6.15 5.75 6.10 5.40 -
P/RPS 5.04 7.36 6.76 7.33 6.80 7.72 6.98 -19.56%
P/EPS 111.82 130.02 3,638.89 72.10 52.13 55.91 56.02 58.73%
EY 0.89 0.77 0.03 1.39 1.92 1.79 1.79 -37.31%
DY 0.00 0.00 2.44 0.00 0.00 0.00 2.96 -
P/NAPS 1.61 1.55 1.51 1.43 1.37 1.46 1.33 13.62%

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