[EONCAP] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
16-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 3.11%
YoY- -48.07%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 2,726,193 3,041,787 3,053,533 3,244,289 2,838,765 2,462,195 2,369,029 9.82%
PBT 182,552 338,958 285,457 221,093 208,118 260,696 318,921 -31.08%
Tax -19,894 -55,693 -42,223 -76,681 -68,066 -87,580 -106,444 -67.34%
NP 162,658 283,265 243,234 144,412 140,052 173,116 212,477 -16.32%
-
NP to SH 162,658 283,265 243,234 144,412 140,052 173,116 212,477 -16.32%
-
Tax Rate 10.90% 16.43% 14.79% 34.68% 32.71% 33.59% 33.38% -
Total Cost 2,563,535 2,758,522 2,810,299 3,099,877 2,698,713 2,289,079 2,156,552 12.22%
-
Net Worth 3,038,635 3,210,747 2,773,240 3,061,150 3,014,428 3,052,994 2,916,230 2.78%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - 107,911 107,911 107,911 107,911 -
Div Payout % - - - 74.72% 77.05% 62.33% 50.79% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 3,038,635 3,210,747 2,773,240 3,061,150 3,014,428 3,052,994 2,916,230 2.78%
NOSH 693,277 693,466 693,310 693,242 693,418 693,862 674,444 1.85%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 5.97% 9.31% 7.97% 4.45% 4.93% 7.03% 8.97% -
ROE 5.35% 8.82% 8.77% 4.72% 4.65% 5.67% 7.29% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 393.23 438.64 440.43 467.99 409.39 354.85 351.26 7.82%
EPS 23.46 40.85 35.08 20.83 20.20 24.95 31.50 -17.85%
DPS 0.00 0.00 0.00 15.57 15.56 15.55 16.00 -
NAPS 4.383 4.63 4.00 4.4157 4.3472 4.40 4.3239 0.90%
Adjusted Per Share Value based on latest NOSH - 693,242
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 393.23 438.75 440.44 467.96 409.47 355.15 341.71 9.82%
EPS 23.46 40.86 35.08 20.83 20.20 24.97 30.65 -16.33%
DPS 0.00 0.00 0.00 15.57 15.57 15.57 15.57 -
NAPS 4.383 4.6312 4.0001 4.4154 4.348 4.4037 4.2064 2.78%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 4.52 4.58 6.60 6.85 6.75 6.70 6.60 -
P/RPS 1.15 1.04 1.50 1.46 1.65 1.89 1.88 -27.96%
P/EPS 19.27 11.21 18.81 32.88 33.42 26.85 20.95 -5.42%
EY 5.19 8.92 5.32 3.04 2.99 3.72 4.77 5.79%
DY 0.00 0.00 0.00 2.27 2.31 2.32 2.42 -
P/NAPS 1.03 0.99 1.65 1.55 1.55 1.52 1.53 -23.20%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 18/08/08 16/05/08 25/02/08 16/11/07 24/08/07 25/05/07 27/02/07 -
Price 4.52 5.15 5.00 6.95 7.00 6.80 6.55 -
P/RPS 1.15 1.17 1.14 1.49 1.71 1.92 1.86 -27.44%
P/EPS 19.27 12.61 14.25 33.36 34.66 27.25 20.79 -4.93%
EY 5.19 7.93 7.02 3.00 2.89 3.67 4.81 5.20%
DY 0.00 0.00 0.00 2.24 2.22 2.29 2.44 -
P/NAPS 1.03 1.11 1.25 1.57 1.61 1.55 1.51 -22.52%

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