[EONCAP] QoQ Quarter Result on 31-Dec-2007 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
25-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 57.53%
YoY- 8140.2%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 611,045 647,508 628,985 462,446 987,254 963,102 640,731 -3.10%
PBT 95,099 -96,614 104,167 86,308 88,691 59,792 50,666 51.98%
Tax -26,150 19,415 -27,847 13,728 -25,190 -16,384 -14,377 48.84%
NP 68,949 -77,199 76,320 100,036 63,501 43,408 36,289 53.22%
-
NP to SH 68,949 -77,199 76,320 100,036 63,501 43,408 36,289 53.22%
-
Tax Rate 27.50% - 26.73% -15.91% 28.40% 27.40% 28.38% -
Total Cost 542,096 724,707 552,665 362,410 923,753 919,694 604,442 -6.98%
-
Net Worth 2,773,076 3,038,635 3,210,747 2,773,240 3,061,150 3,014,428 3,052,994 -6.19%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 2,773,076 3,038,635 3,210,747 2,773,240 3,061,150 3,014,428 3,052,994 -6.19%
NOSH 693,269 693,277 693,466 693,310 693,242 693,418 693,862 -0.05%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 11.28% -11.92% 12.13% 21.63% 6.43% 4.51% 5.66% -
ROE 2.49% -2.54% 2.38% 3.61% 2.07% 1.44% 1.19% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.14 93.40 90.70 66.70 142.41 138.89 92.34 -3.04%
EPS 9.95 -11.14 11.01 14.00 9.16 6.26 5.23 53.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.383 4.63 4.00 4.4157 4.3472 4.40 -6.14%
Adjusted Per Share Value based on latest NOSH - 693,310
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 88.14 93.40 90.73 66.70 142.40 138.92 92.42 -3.10%
EPS 9.95 -11.14 11.01 14.43 9.16 6.26 5.23 53.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.9999 4.383 4.6312 4.0001 4.4154 4.348 4.4037 -6.19%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 4.18 4.52 4.58 6.60 6.85 6.75 6.70 -
P/RPS 4.74 4.84 5.05 9.89 4.81 4.86 7.26 -24.68%
P/EPS 42.03 -40.59 41.62 45.74 74.78 107.83 128.11 -52.33%
EY 2.38 -2.46 2.40 2.19 1.34 0.93 0.78 109.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.03 0.99 1.65 1.55 1.55 1.52 -21.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 18/08/08 16/05/08 25/02/08 16/11/07 24/08/07 25/05/07 -
Price 3.48 4.52 5.15 5.00 6.95 7.00 6.80 -
P/RPS 3.95 4.84 5.68 7.50 4.88 5.04 7.36 -33.88%
P/EPS 34.99 -40.59 46.79 34.65 75.87 111.82 130.02 -58.21%
EY 2.86 -2.46 2.14 2.89 1.32 0.89 0.77 139.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.03 1.11 1.25 1.57 1.61 1.55 -31.88%

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