[EON] QoQ TTM Result on 31-Mar-2007

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007
Profit Trend
QoQ- 132.0%
YoY- -80.74%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 1,827,419 1,700,641 1,647,057 1,644,656 1,834,885 2,379,582 2,738,383 -23.57%
PBT 67,083 62,573 32,738 10,711 4,464 22,611 66,646 0.43%
Tax -8,089 -1,010 -63 1,499 799 -10,445 -17,584 -40.32%
NP 58,994 61,563 32,675 12,210 5,263 12,166 49,062 13.03%
-
NP to SH 58,994 61,563 32,675 12,210 5,263 12,166 49,062 13.03%
-
Tax Rate 12.06% 1.61% 0.19% -13.99% -17.90% 46.19% 26.38% -
Total Cost 1,768,425 1,639,078 1,614,382 1,632,446 1,829,622 2,367,416 2,689,321 -24.32%
-
Net Worth 831,085 822,135 1,055,263 1,032,486 1,020,706 1,010,657 1,023,016 -12.90%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - 341,065 341,065 341,065 341,065 44,828 44,828 -
Div Payout % - 554.01% 1,043.81% 2,793.33% 6,480.44% 368.47% 91.37% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 831,085 822,135 1,055,263 1,032,486 1,020,706 1,010,657 1,023,016 -12.90%
NOSH 248,828 249,131 248,882 248,791 248,952 248,930 248,305 0.13%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.23% 3.62% 1.98% 0.74% 0.29% 0.51% 1.79% -
ROE 7.10% 7.49% 3.10% 1.18% 0.52% 1.20% 4.80% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 734.41 682.63 661.78 661.06 737.04 955.92 1,102.83 -23.68%
EPS 23.71 24.71 13.13 4.91 2.11 4.89 19.76 12.88%
DPS 0.00 137.00 137.00 137.00 137.00 18.00 18.00 -
NAPS 3.34 3.30 4.24 4.15 4.10 4.06 4.12 -13.02%
Adjusted Per Share Value based on latest NOSH - 248,791
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 733.84 682.93 661.41 660.45 736.84 955.58 1,099.66 -23.57%
EPS 23.69 24.72 13.12 4.90 2.11 4.89 19.70 13.04%
DPS 0.00 136.96 136.96 136.96 136.96 18.00 18.00 -
NAPS 3.3374 3.3015 4.2377 4.1462 4.0989 4.0585 4.1082 -12.90%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 2.08 2.01 1.62 2.98 1.83 1.93 2.71 -
P/RPS 0.28 0.29 0.24 0.45 0.25 0.20 0.25 7.82%
P/EPS 8.77 8.13 12.34 60.72 86.56 39.49 13.72 -25.73%
EY 11.40 12.29 8.10 1.65 1.16 2.53 7.29 34.61%
DY 0.00 68.16 84.57 45.97 74.86 9.33 6.64 -
P/NAPS 0.62 0.61 0.38 0.72 0.45 0.48 0.66 -4.07%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 25/02/08 21/11/07 22/08/07 29/05/07 23/02/07 22/11/06 23/08/06 -
Price 1.98 2.08 1.43 3.06 3.06 1.91 2.22 -
P/RPS 0.27 0.30 0.22 0.46 0.42 0.20 0.20 22.08%
P/EPS 8.35 8.42 10.89 62.35 144.75 39.08 11.24 -17.93%
EY 11.97 11.88 9.18 1.60 0.69 2.56 8.90 21.77%
DY 0.00 65.87 95.80 44.77 44.77 9.42 8.11 -
P/NAPS 0.59 0.63 0.34 0.74 0.75 0.47 0.54 6.06%

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