[EON] QoQ TTM Result on 30-Jun-2005 [#2]

Announcement Date
24-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -24.18%
YoY- -60.2%
Quarter Report
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 3,032,625 3,094,103 2,936,805 2,976,186 3,446,370 3,901,173 4,128,849 -18.60%
PBT 80,931 101,833 90,843 113,523 206,083 300,528 411,848 -66.23%
Tax -17,529 -22,963 -19,267 -22,352 -85,843 -152,501 -218,344 -81.41%
NP 63,402 78,870 71,576 91,171 120,240 148,027 193,504 -52.50%
-
NP to SH 63,402 78,870 71,576 91,171 120,240 148,027 193,504 -52.50%
-
Tax Rate 21.66% 22.55% 21.21% 19.69% 41.65% 50.74% 53.02% -
Total Cost 2,969,223 3,015,233 2,865,229 2,885,015 3,326,130 3,753,146 3,935,345 -17.13%
-
Net Worth 1,053,438 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 -5.76%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div 57,270 57,270 266,532 266,532 278,923 278,923 78,505 -18.97%
Div Payout % 90.33% 72.61% 372.38% 292.34% 231.97% 188.43% 40.57% -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 1,053,438 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 -5.76%
NOSH 248,452 249,044 248,979 248,847 248,948 249,108 248,690 -0.06%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin 2.09% 2.55% 2.44% 3.06% 3.49% 3.79% 4.69% -
ROE 6.02% 7.50% 6.94% 8.96% 10.15% 12.70% 16.81% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,220.61 1,242.39 1,179.54 1,195.99 1,384.37 1,566.06 1,660.24 -18.55%
EPS 25.52 31.67 28.75 36.64 48.30 59.42 77.81 -52.47%
DPS 23.00 23.00 107.00 107.00 112.00 112.00 32.00 -19.77%
NAPS 4.24 4.22 4.14 4.09 4.76 4.68 4.63 -5.70%
Adjusted Per Share Value based on latest NOSH - 248,847
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 1,217.82 1,242.51 1,179.34 1,195.16 1,383.97 1,566.61 1,658.03 -18.60%
EPS 25.46 31.67 28.74 36.61 48.29 59.44 77.71 -52.50%
DPS 23.00 23.00 107.03 107.03 112.01 112.01 31.53 -18.98%
NAPS 4.2303 4.2204 4.1393 4.0872 4.7586 4.6816 4.6239 -5.76%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 3.04 3.00 3.52 3.88 5.10 3.54 3.10 -
P/RPS 0.25 0.24 0.30 0.32 0.37 0.23 0.19 20.09%
P/EPS 11.91 9.47 12.24 10.59 10.56 5.96 3.98 107.79%
EY 8.39 10.56 8.17 9.44 9.47 16.79 25.10 -51.86%
DY 7.57 7.67 30.40 27.58 21.96 31.64 10.32 -18.68%
P/NAPS 0.72 0.71 0.85 0.95 1.07 0.76 0.67 4.91%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 25/05/06 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 -
Price 3.20 3.00 3.36 3.78 3.68 4.18 3.40 -
P/RPS 0.26 0.24 0.28 0.32 0.27 0.27 0.20 19.13%
P/EPS 12.54 9.47 11.69 10.32 7.62 7.03 4.37 102.06%
EY 7.97 10.56 8.56 9.69 13.12 14.22 22.89 -50.53%
DY 7.19 7.67 31.85 28.31 30.43 26.79 9.41 -16.43%
P/NAPS 0.75 0.71 0.81 0.92 0.77 0.89 0.73 1.81%

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