[EONCAP] QoQ Quarter Result on 31-Mar-2006 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
02-Jun-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 13.2%
YoY- 32.21%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 653,202 581,730 586,532 547,565 536,704 516,182 548,707 12.28%
PBT 21,944 75,716 112,370 108,891 93,319 95,200 128,490 -69.11%
Tax -20,730 -16,575 -35,898 -33,241 -26,488 -27,234 -37,342 -32.38%
NP 1,214 59,141 76,472 75,650 66,831 67,966 91,148 -94.33%
-
NP to SH 1,214 59,141 76,472 75,650 66,831 67,966 91,148 -94.33%
-
Tax Rate 94.47% 21.89% 31.95% 30.53% 28.38% 28.61% 29.06% -
Total Cost 651,988 522,589 510,060 471,915 469,873 448,216 457,559 26.54%
-
Net Worth 2,916,230 2,974,383 2,904,965 2,903,822 2,824,996 2,677,028 2,613,140 7.56%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 107,911 - - - 110,922 - - -
Div Payout % 8,888.89% - - - 165.98% - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 2,916,230 2,974,383 2,904,965 2,903,822 2,824,996 2,677,028 2,613,140 7.56%
NOSH 674,444 693,329 693,309 693,400 693,267 693,530 693,140 -1.80%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 0.19% 10.17% 13.04% 13.82% 12.45% 13.17% 16.61% -
ROE 0.04% 1.99% 2.63% 2.61% 2.37% 2.54% 3.49% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 96.85 83.90 84.60 78.97 77.42 74.43 79.16 14.35%
EPS 0.18 8.53 11.03 10.91 9.64 9.80 13.15 -94.23%
DPS 16.00 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.3239 4.29 4.19 4.1878 4.0749 3.86 3.77 9.54%
Adjusted Per Share Value based on latest NOSH - 693,400
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 94.22 83.91 84.60 78.98 77.41 74.45 79.15 12.28%
EPS 0.18 8.53 11.03 10.91 9.64 9.80 13.15 -94.23%
DPS 15.57 0.00 0.00 0.00 16.00 0.00 0.00 -
NAPS 4.2064 4.2903 4.1902 4.1885 4.0748 3.8614 3.7692 7.56%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 6.60 5.75 5.95 5.80 5.05 5.40 5.15 -
P/RPS 6.81 6.85 7.03 7.34 6.52 7.26 6.51 3.04%
P/EPS 3,666.67 67.41 53.94 53.16 52.39 55.10 39.16 1945.00%
EY 0.03 1.48 1.85 1.88 1.91 1.81 2.55 -94.78%
DY 2.42 0.00 0.00 0.00 3.17 0.00 0.00 -
P/NAPS 1.53 1.34 1.42 1.38 1.24 1.40 1.37 7.62%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 25/08/06 02/06/06 24/02/06 18/11/05 29/08/05 -
Price 6.55 6.15 5.75 6.10 5.40 5.40 5.45 -
P/RPS 6.76 7.33 6.80 7.72 6.98 7.26 6.88 -1.16%
P/EPS 3,638.89 72.10 52.13 55.91 56.02 55.10 41.44 1859.56%
EY 0.03 1.39 1.92 1.79 1.79 1.81 2.41 -94.58%
DY 2.44 0.00 0.00 0.00 2.96 0.00 0.00 -
P/NAPS 1.51 1.43 1.37 1.46 1.33 1.40 1.45 2.73%

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