[EONCAP] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 138.85%
YoY- 207.92%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 1,741,007 1,375,494 1,029,476 995,355 629,196 643,654 646,953 93.82%
PBT 338,185 249,766 152,919 126,037 40,317 35,614 36,044 346.67%
Tax -104,775 -79,090 -47,418 -34,274 -1,899 -1,553 -1,372 1714.33%
NP 233,410 170,676 105,501 91,763 38,418 34,061 34,672 257.77%
-
NP to SH 233,410 170,676 105,501 91,763 38,418 34,061 34,672 257.77%
-
Tax Rate 30.98% 31.67% 31.01% 27.19% 4.71% 4.36% 3.81% -
Total Cost 1,507,597 1,204,818 923,975 903,592 590,778 609,593 612,281 82.64%
-
Net Worth 2,128,542 1,919,737 154,275 1,742,311 340,223 323,805 321,154 254.06%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 2,128,542 1,919,737 154,275 1,742,311 340,223 323,805 321,154 254.06%
NOSH 693,336 693,046 57,781 691,393 420,029 420,526 417,083 40.45%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.41% 12.41% 10.25% 9.22% 6.11% 5.29% 5.36% -
ROE 10.97% 8.89% 68.38% 5.27% 11.29% 10.52% 10.80% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 251.11 198.47 1,781.69 143.96 149.80 153.06 155.11 37.99%
EPS 33.66 24.63 182.59 13.27 9.15 8.10 8.31 154.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.07 2.77 2.67 2.52 0.81 0.77 0.77 152.07%
Adjusted Per Share Value based on latest NOSH - 691,393
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 251.12 198.40 148.49 143.57 90.76 92.84 93.32 93.81%
EPS 33.67 24.62 15.22 13.24 5.54 4.91 5.00 257.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.0702 2.769 0.2225 2.5131 0.4907 0.4671 0.4632 254.08%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 - - - - - -
Price 3.10 2.49 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.23 1.25 0.00 0.00 0.00 0.00 0.00 -
P/EPS 9.21 10.11 0.00 0.00 0.00 0.00 0.00 -
EY 10.86 9.89 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.90 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 22/02/02 -
Price 4.68 2.79 2.75 0.00 0.00 0.00 0.00 -
P/RPS 1.86 1.41 0.15 0.00 0.00 0.00 0.00 -
P/EPS 13.90 11.33 1.51 0.00 0.00 0.00 0.00 -
EY 7.19 8.83 66.40 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.01 1.03 0.00 0.00 0.00 0.00 -

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