[EONCAP] QoQ Quarter Result on 30-Sep-2008 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 189.31%
YoY- 8.58%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 582,292 604,413 690,962 611,045 647,508 628,985 462,446 16.62%
PBT 112,438 107,024 104,959 95,099 -96,614 104,167 86,308 19.30%
Tax 12,165 -27,462 -39,252 -26,150 19,415 -27,847 13,728 -7.74%
NP 124,603 79,562 65,707 68,949 -77,199 76,320 100,036 15.78%
-
NP to SH 124,603 79,562 65,707 68,949 -77,199 76,320 100,036 15.78%
-
Tax Rate -10.82% 25.66% 37.40% 27.50% - 26.73% -15.91% -
Total Cost 457,689 524,851 625,255 542,096 724,707 552,665 362,410 16.85%
-
Net Worth 3,392,710 3,296,902 2,737,692 2,773,076 3,038,635 3,210,747 2,773,240 14.40%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 3,392,710 3,296,902 2,737,692 2,773,076 3,038,635 3,210,747 2,773,240 14.40%
NOSH 693,394 693,048 684,423 693,269 693,277 693,466 693,310 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 21.40% 13.16% 9.51% 11.28% -11.92% 12.13% 21.63% -
ROE 3.67% 2.41% 2.40% 2.49% -2.54% 2.38% 3.61% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.98 87.21 100.96 88.14 93.40 90.70 66.70 16.61%
EPS 17.97 11.48 9.48 9.95 -11.14 11.01 14.00 18.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8929 4.7571 4.00 4.00 4.383 4.63 4.00 14.39%
Adjusted Per Share Value based on latest NOSH - 693,269
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 83.99 87.18 99.67 88.14 93.40 90.73 66.70 16.62%
EPS 17.97 11.48 9.48 9.95 -11.14 11.01 14.43 15.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.8937 4.7555 3.9489 3.9999 4.383 4.6312 4.0001 14.40%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 4.58 2.68 3.20 4.18 4.52 4.58 6.60 -
P/RPS 5.45 3.07 3.17 4.74 4.84 5.05 9.89 -32.80%
P/EPS 25.49 23.34 33.33 42.03 -40.59 41.62 45.74 -32.30%
EY 3.92 4.28 3.00 2.38 -2.46 2.40 2.19 47.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.56 0.80 1.05 1.03 0.99 1.65 -31.30%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 20/08/09 12/05/09 27/02/09 07/11/08 18/08/08 16/05/08 25/02/08 -
Price 4.59 3.90 2.94 3.48 4.52 5.15 5.00 -
P/RPS 5.47 4.47 2.91 3.95 4.84 5.68 7.50 -18.99%
P/EPS 25.54 33.97 30.62 34.99 -40.59 46.79 34.65 -18.41%
EY 3.92 2.94 3.27 2.86 -2.46 2.14 2.89 22.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.82 0.74 0.87 1.03 1.11 1.25 -17.31%

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