[EON] QoQ TTM Result on 31-Mar-2005 [#1]

Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -18.77%
YoY- -51.45%
Quarter Report
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 3,094,103 2,936,805 2,976,186 3,446,370 3,901,173 4,128,849 4,524,613 -22.32%
PBT 101,833 90,843 113,523 206,083 300,528 411,848 530,948 -66.64%
Tax -22,963 -19,267 -22,352 -85,843 -152,501 -218,344 -301,902 -81.96%
NP 78,870 71,576 91,171 120,240 148,027 193,504 229,046 -50.77%
-
NP to SH 78,870 71,576 91,171 120,240 148,027 193,504 229,046 -50.77%
-
Tax Rate 22.55% 21.21% 19.69% 41.65% 50.74% 53.02% 56.86% -
Total Cost 3,015,233 2,865,229 2,885,015 3,326,130 3,753,146 3,935,345 4,295,567 -20.96%
-
Net Worth 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 2,334,333 -41.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div 57,270 266,532 266,532 278,923 278,923 78,505 78,505 -18.91%
Div Payout % 72.61% 372.38% 292.34% 231.97% 188.43% 40.57% 34.28% -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 1,050,967 1,030,774 1,017,785 1,184,992 1,165,826 1,151,434 2,334,333 -41.17%
NOSH 249,044 248,979 248,847 248,948 249,108 248,690 248,333 0.19%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 2.55% 2.44% 3.06% 3.49% 3.79% 4.69% 5.06% -
ROE 7.50% 6.94% 8.96% 10.15% 12.70% 16.81% 9.81% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,242.39 1,179.54 1,195.99 1,384.37 1,566.06 1,660.24 1,821.99 -22.47%
EPS 31.67 28.75 36.64 48.30 59.42 77.81 92.23 -50.86%
DPS 23.00 107.00 107.00 112.00 112.00 32.00 31.61 -19.05%
NAPS 4.22 4.14 4.09 4.76 4.68 4.63 9.40 -41.28%
Adjusted Per Share Value based on latest NOSH - 248,948
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 1,242.51 1,179.34 1,195.16 1,383.97 1,566.61 1,658.03 1,816.96 -22.32%
EPS 31.67 28.74 36.61 48.29 59.44 77.71 91.98 -50.77%
DPS 23.00 107.03 107.03 112.01 112.01 31.53 31.53 -18.91%
NAPS 4.2204 4.1393 4.0872 4.7586 4.6816 4.6239 9.3741 -41.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 3.00 3.52 3.88 5.10 3.54 3.10 9.45 -
P/RPS 0.24 0.30 0.32 0.37 0.23 0.19 0.52 -40.19%
P/EPS 9.47 12.24 10.59 10.56 5.96 3.98 10.25 -5.12%
EY 10.56 8.17 9.44 9.47 16.79 25.10 9.76 5.37%
DY 7.67 30.40 27.58 21.96 31.64 10.32 3.35 73.45%
P/NAPS 0.71 0.85 0.95 1.07 0.76 0.67 1.01 -20.88%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 22/02/06 29/11/05 24/08/05 30/05/05 24/02/05 29/11/04 27/08/04 -
Price 3.00 3.36 3.78 3.68 4.18 3.40 3.04 -
P/RPS 0.24 0.28 0.32 0.27 0.27 0.20 0.17 25.76%
P/EPS 9.47 11.69 10.32 7.62 7.03 4.37 3.30 101.55%
EY 10.56 8.56 9.69 13.12 14.22 22.89 30.34 -50.42%
DY 7.67 31.85 28.31 30.43 26.79 9.41 10.40 -18.32%
P/NAPS 0.71 0.81 0.92 0.77 0.89 0.73 0.32 69.86%

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