[EONCAP] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -60.87%
YoY- 154.07%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 542,327 515,785 498,311 185,854 541,057 150,272 152,293 133.01%
PBT 132,991 103,750 99,601 37,268 97,566 15,331 2,754 1222.96%
Tax -36,880 -26,651 -32,029 -11,836 -32,575 -966 -357 2095.44%
NP 96,111 77,099 67,572 25,432 64,991 14,365 2,397 1068.85%
-
NP to SH 96,111 77,099 67,572 25,432 64,991 14,365 2,397 1068.85%
-
Tax Rate 27.73% 25.69% 32.16% 31.76% 33.39% 6.30% 12.96% -
Total Cost 446,216 438,686 430,739 160,422 476,066 135,907 149,896 106.79%
-
Net Worth 2,219,541 2,128,542 1,919,737 115,562 1,742,311 340,223 323,805 260.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,219,541 2,128,542 1,919,737 115,562 1,742,311 340,223 323,805 260.42%
NOSH 691,446 693,336 693,046 57,781 691,393 420,029 420,526 39.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 17.72% 14.95% 13.56% 13.68% 12.01% 9.56% 1.57% -
ROE 4.33% 3.62% 3.52% 22.01% 3.73% 4.22% 0.74% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.43 74.39 71.90 321.65 78.26 35.78 36.21 67.32%
EPS 13.90 11.12 9.75 44.00 9.40 3.42 0.57 739.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.07 2.77 2.00 2.52 0.81 0.77 158.80%
Adjusted Per Share Value based on latest NOSH - 57,781
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 78.23 74.40 71.88 26.81 78.04 21.68 21.97 133.00%
EPS 13.86 11.12 9.75 3.67 9.37 2.07 0.35 1059.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2015 3.0702 2.769 0.1667 2.5131 0.4907 0.4671 260.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.20 3.10 2.49 0.00 0.00 0.00 0.00 -
P/RPS 5.35 4.17 3.46 0.00 0.00 0.00 0.00 -
P/EPS 30.22 27.88 25.54 0.00 0.00 0.00 0.00 -
EY 3.31 3.59 3.92 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 1.31 1.01 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 -
Price 5.05 4.68 2.79 2.75 0.00 0.00 0.00 -
P/RPS 6.44 6.29 3.88 0.85 0.00 0.00 0.00 -
P/EPS 36.33 42.09 28.62 6.25 0.00 0.00 0.00 -
EY 2.75 2.38 3.49 16.01 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.52 1.01 1.38 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