[EONCAP] QoQ TTM Result on 30-Jun-2008 [#2]

Announcement Date
18-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -42.58%
YoY- 16.14%
Quarter Report
View:
Show?
TTM Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 2,553,928 2,578,500 2,349,984 2,726,193 3,041,787 3,053,533 3,244,289 -14.73%
PBT 210,468 207,611 188,960 182,552 338,958 285,457 221,093 -3.22%
Tax -73,449 -73,834 -20,854 -19,894 -55,693 -42,223 -76,681 -2.82%
NP 137,019 133,777 168,106 162,658 283,265 243,234 144,412 -3.43%
-
NP to SH 137,019 133,777 168,106 162,658 283,265 243,234 144,412 -3.43%
-
Tax Rate 34.90% 35.56% 11.04% 10.90% 16.43% 14.79% 34.68% -
Total Cost 2,416,909 2,444,723 2,181,878 2,563,535 2,758,522 2,810,299 3,099,877 -15.27%
-
Net Worth 3,296,902 2,737,692 2,773,076 3,038,635 3,210,747 2,773,240 3,061,150 5.06%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - 107,911 -
Div Payout % - - - - - - 74.72% -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 3,296,902 2,737,692 2,773,076 3,038,635 3,210,747 2,773,240 3,061,150 5.06%
NOSH 693,048 684,423 693,269 693,277 693,466 693,310 693,242 -0.01%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 5.37% 5.19% 7.15% 5.97% 9.31% 7.97% 4.45% -
ROE 4.16% 4.89% 6.06% 5.35% 8.82% 8.77% 4.72% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 368.51 376.74 338.97 393.23 438.64 440.43 467.99 -14.71%
EPS 19.77 19.55 24.25 23.46 40.85 35.08 20.83 -3.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.57 -
NAPS 4.7571 4.00 4.00 4.383 4.63 4.00 4.4157 5.08%
Adjusted Per Share Value based on latest NOSH - 693,277
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 368.38 371.93 338.96 393.23 438.75 440.44 467.96 -14.73%
EPS 19.76 19.30 24.25 23.46 40.86 35.08 20.83 -3.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 15.57 -
NAPS 4.7555 3.9489 3.9999 4.383 4.6312 4.0001 4.4154 5.06%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 2.68 3.20 4.18 4.52 4.58 6.60 6.85 -
P/RPS 0.73 0.85 1.23 1.15 1.04 1.50 1.46 -36.97%
P/EPS 13.56 16.37 17.24 19.27 11.21 18.81 32.88 -44.56%
EY 7.38 6.11 5.80 5.19 8.92 5.32 3.04 80.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.27 -
P/NAPS 0.56 0.80 1.05 1.03 0.99 1.65 1.55 -49.24%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 12/05/09 27/02/09 07/11/08 18/08/08 16/05/08 25/02/08 16/11/07 -
Price 3.90 2.94 3.48 4.52 5.15 5.00 6.95 -
P/RPS 1.06 0.78 1.03 1.15 1.17 1.14 1.49 -20.29%
P/EPS 19.73 15.04 14.35 19.27 12.61 14.25 33.36 -29.51%
EY 5.07 6.65 6.97 5.19 7.93 7.02 3.00 41.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 2.24 -
P/NAPS 0.82 0.74 0.87 1.03 1.11 1.25 1.57 -35.11%

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