[EON] QoQ TTM Result on 31-Dec-2004 [#4]

Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -23.5%
YoY- -43.6%
Quarter Report
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 2,936,805 2,976,186 3,446,370 3,901,173 4,128,849 4,524,613 4,644,011 -26.30%
PBT 90,843 113,523 206,083 300,528 411,848 530,948 561,649 -70.28%
Tax -19,267 -22,352 -85,843 -152,501 -218,344 -301,902 -314,008 -84.41%
NP 71,576 91,171 120,240 148,027 193,504 229,046 247,641 -56.25%
-
NP to SH 71,576 91,171 120,240 148,027 193,504 229,046 247,641 -56.25%
-
Tax Rate 21.21% 19.69% 41.65% 50.74% 53.02% 56.86% 55.91% -
Total Cost 2,865,229 2,885,015 3,326,130 3,753,146 3,935,345 4,295,567 4,396,370 -24.81%
-
Net Worth 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 2,334,333 2,310,013 -41.57%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div 266,532 266,532 278,923 278,923 78,505 78,505 553,638 -38.54%
Div Payout % 372.38% 292.34% 231.97% 188.43% 40.57% 34.28% 223.57% -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 2,334,333 2,310,013 -41.57%
NOSH 248,979 248,847 248,948 249,108 248,690 248,333 245,746 0.87%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 2.44% 3.06% 3.49% 3.79% 4.69% 5.06% 5.33% -
ROE 6.94% 8.96% 10.15% 12.70% 16.81% 9.81% 10.72% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,179.54 1,195.99 1,384.37 1,566.06 1,660.24 1,821.99 1,889.76 -26.94%
EPS 28.75 36.64 48.30 59.42 77.81 92.23 100.77 -56.62%
DPS 107.00 107.00 112.00 112.00 32.00 31.61 225.29 -39.09%
NAPS 4.14 4.09 4.76 4.68 4.63 9.40 9.40 -42.08%
Adjusted Per Share Value based on latest NOSH - 249,108
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 1,179.34 1,195.16 1,383.97 1,566.61 1,658.03 1,816.96 1,864.91 -26.30%
EPS 28.74 36.61 48.29 59.44 77.71 91.98 99.45 -56.25%
DPS 107.03 107.03 112.01 112.01 31.53 31.53 222.33 -38.54%
NAPS 4.1393 4.0872 4.7586 4.6816 4.6239 9.3741 9.2764 -41.57%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 3.52 3.88 5.10 3.54 3.10 9.45 10.10 -
P/RPS 0.30 0.32 0.37 0.23 0.19 0.52 0.53 -31.54%
P/EPS 12.24 10.59 10.56 5.96 3.98 10.25 10.02 14.25%
EY 8.17 9.44 9.47 16.79 25.10 9.76 9.98 -12.47%
DY 30.40 27.58 21.96 31.64 10.32 3.35 22.31 22.88%
P/NAPS 0.85 0.95 1.07 0.76 0.67 1.01 1.07 -14.21%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 27/08/04 20/05/04 -
Price 3.36 3.78 3.68 4.18 3.40 3.04 9.00 -
P/RPS 0.28 0.32 0.27 0.27 0.20 0.17 0.48 -30.16%
P/EPS 11.69 10.32 7.62 7.03 4.37 3.30 8.93 19.64%
EY 8.56 9.69 13.12 14.22 22.89 30.34 11.20 -16.39%
DY 31.85 28.31 30.43 26.79 9.41 10.40 25.03 17.40%
P/NAPS 0.81 0.92 0.77 0.89 0.73 0.32 0.96 -10.69%

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