[EON] QoQ TTM Result on 31-Dec-2003 [#4]

Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -24.66%
YoY- -46.32%
Quarter Report
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 4,128,849 4,524,613 4,644,011 4,987,051 5,514,792 6,117,385 6,896,390 -28.89%
PBT 411,848 530,948 561,649 579,681 714,910 751,577 855,577 -38.49%
Tax -218,344 -301,902 -314,008 -317,245 -366,558 -374,744 -410,423 -34.26%
NP 193,504 229,046 247,641 262,436 348,352 376,833 445,154 -42.52%
-
NP to SH 193,504 229,046 247,641 262,436 348,352 376,833 445,154 -42.52%
-
Tax Rate 53.02% 56.86% 55.91% 54.73% 51.27% 49.86% 47.97% -
Total Cost 3,935,345 4,295,567 4,396,370 4,724,615 5,166,440 5,740,552 6,451,236 -28.00%
-
Net Worth 1,151,434 2,334,333 2,310,013 2,251,804 2,132,966 2,342,071 2,267,739 -36.27%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 78,505 78,505 553,638 553,638 592,040 1,567,540 1,124,899 -82.96%
Div Payout % 40.57% 34.28% 223.57% 210.96% 169.95% 415.98% 252.70% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 1,151,434 2,334,333 2,310,013 2,251,804 2,132,966 2,342,071 2,267,739 -36.27%
NOSH 248,690 248,333 245,746 243,965 234,649 231,658 231,402 4.90%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 4.69% 5.06% 5.33% 5.26% 6.32% 6.16% 6.45% -
ROE 16.81% 9.81% 10.72% 11.65% 16.33% 16.09% 19.63% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,660.24 1,821.99 1,889.76 2,044.16 2,350.22 2,640.69 2,980.26 -32.22%
EPS 77.81 92.23 100.77 107.57 148.46 162.67 192.37 -45.21%
DPS 32.00 31.61 225.29 226.93 255.82 680.82 490.00 -83.70%
NAPS 4.63 9.40 9.40 9.23 9.09 10.11 9.80 -39.25%
Adjusted Per Share Value based on latest NOSH - 243,965
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 1,658.03 1,816.96 1,864.91 2,002.67 2,214.59 2,456.58 2,769.41 -28.89%
EPS 77.71 91.98 99.45 105.39 139.89 151.33 178.76 -42.52%
DPS 31.53 31.53 222.33 222.33 237.75 629.48 451.73 -82.96%
NAPS 4.6239 9.3741 9.2764 9.0426 8.5654 9.4051 9.1066 -36.27%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 3.10 9.45 10.10 7.80 8.20 8.95 7.90 -
P/RPS 0.19 0.52 0.53 0.38 0.35 0.34 0.27 -20.83%
P/EPS 3.98 10.25 10.02 7.25 5.52 5.50 4.11 -2.11%
EY 25.10 9.76 9.98 13.79 18.10 18.18 24.35 2.03%
DY 10.32 3.35 22.31 29.09 31.20 76.07 62.03 -69.65%
P/NAPS 0.67 1.01 1.07 0.85 0.90 0.89 0.81 -11.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 20/05/04 25/02/04 20/11/03 27/08/03 30/05/03 -
Price 3.40 3.04 9.00 8.75 7.80 9.25 8.90 -
P/RPS 0.20 0.17 0.48 0.43 0.33 0.35 0.30 -23.62%
P/EPS 4.37 3.30 8.93 8.13 5.25 5.69 4.63 -3.76%
EY 22.89 30.34 11.20 12.29 19.03 17.59 21.61 3.89%
DY 9.41 10.40 25.03 25.94 32.80 73.60 55.06 -69.10%
P/NAPS 0.73 0.32 0.96 0.95 0.86 0.91 0.91 -13.63%

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