[EONCAP] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 165.7%
YoY- 2719.02%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 501,498 542,327 515,785 498,311 185,854 541,057 150,272 122.83%
PBT 114,333 132,991 103,750 99,601 37,268 97,566 15,331 280.31%
Tax -26,722 -36,880 -26,651 -32,029 -11,836 -32,575 -966 809.14%
NP 87,611 96,111 77,099 67,572 25,432 64,991 14,365 232.71%
-
NP to SH 87,611 96,111 77,099 67,572 25,432 64,991 14,365 232.71%
-
Tax Rate 23.37% 27.73% 25.69% 32.16% 31.76% 33.39% 6.30% -
Total Cost 413,887 446,216 438,686 430,739 160,422 476,066 135,907 109.67%
-
Net Worth 2,322,386 2,219,541 2,128,542 1,919,737 115,562 1,742,311 340,223 258.58%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 45,196 - - - - - - -
Div Payout % 51.59% - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 2,322,386 2,219,541 2,128,542 1,919,737 115,562 1,742,311 340,223 258.58%
NOSH 695,325 691,446 693,336 693,046 57,781 691,393 420,029 39.81%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 17.47% 17.72% 14.95% 13.56% 13.68% 12.01% 9.56% -
ROE 3.77% 4.33% 3.62% 3.52% 22.01% 3.73% 4.22% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.12 78.43 74.39 71.90 321.65 78.26 35.78 59.36%
EPS 12.60 13.90 11.12 9.75 44.00 9.40 3.42 137.97%
DPS 6.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.34 3.21 3.07 2.77 2.00 2.52 0.81 156.48%
Adjusted Per Share Value based on latest NOSH - 693,046
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 72.34 78.23 74.40 71.88 26.81 78.04 21.68 122.80%
EPS 12.64 13.86 11.12 9.75 3.67 9.37 2.07 232.98%
DPS 6.52 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.3498 3.2015 3.0702 2.769 0.1667 2.5131 0.4907 258.60%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.50 4.20 3.10 2.49 0.00 0.00 0.00 -
P/RPS 6.24 5.35 4.17 3.46 0.00 0.00 0.00 -
P/EPS 35.71 30.22 27.88 25.54 0.00 0.00 0.00 -
EY 2.80 3.31 3.59 3.92 0.00 0.00 0.00 -
DY 1.44 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 1.31 1.01 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 19/02/04 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 -
Price 4.98 5.05 4.68 2.79 2.75 0.00 0.00 -
P/RPS 6.90 6.44 6.29 3.88 0.85 0.00 0.00 -
P/EPS 39.52 36.33 42.09 28.62 6.25 0.00 0.00 -
EY 2.53 2.75 2.38 3.49 16.01 0.00 0.00 -
DY 1.31 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.57 1.52 1.01 1.38 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