[EONCAP] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
30-Apr-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.97%
YoY- 204.28%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 1,742,277 1,741,007 1,375,494 1,029,476 995,355 629,196 643,654 94.10%
PBT 373,610 338,185 249,766 152,919 126,037 40,317 35,614 378.53%
Tax -109,080 -104,775 -79,090 -47,418 -34,274 -1,899 -1,553 1597.95%
NP 264,530 233,410 170,676 105,501 91,763 38,418 34,061 291.68%
-
NP to SH 264,530 233,410 170,676 105,501 91,763 38,418 34,061 291.68%
-
Tax Rate 29.20% 30.98% 31.67% 31.01% 27.19% 4.71% 4.36% -
Total Cost 1,477,747 1,507,597 1,204,818 923,975 903,592 590,778 609,593 80.35%
-
Net Worth 2,219,541 2,128,542 1,919,737 154,275 1,742,311 340,223 323,805 260.42%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 2,219,541 2,128,542 1,919,737 154,275 1,742,311 340,223 323,805 260.42%
NOSH 691,446 693,336 693,046 57,781 691,393 420,029 420,526 39.26%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 15.18% 13.41% 12.41% 10.25% 9.22% 6.11% 5.29% -
ROE 11.92% 10.97% 8.89% 68.38% 5.27% 11.29% 10.52% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 251.98 251.11 198.47 1,781.69 143.96 149.80 153.06 39.38%
EPS 38.26 33.66 24.63 182.59 13.27 9.15 8.10 181.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.21 3.07 2.77 2.67 2.52 0.81 0.77 158.80%
Adjusted Per Share Value based on latest NOSH - 57,781
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 251.31 251.12 198.40 148.49 143.57 90.76 92.84 94.11%
EPS 38.16 33.67 24.62 15.22 13.24 5.54 4.91 291.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.2015 3.0702 2.769 0.2225 2.5131 0.4907 0.4671 260.40%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 4.20 3.10 2.49 0.00 0.00 0.00 0.00 -
P/RPS 1.67 1.23 1.25 0.00 0.00 0.00 0.00 -
P/EPS 10.98 9.21 10.11 0.00 0.00 0.00 0.00 -
EY 9.11 10.86 9.89 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 1.31 1.01 0.90 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 11/02/04 26/08/03 30/05/03 30/04/03 18/12/02 11/10/02 16/05/02 -
Price 5.05 4.68 2.79 2.75 0.00 0.00 0.00 -
P/RPS 2.00 1.86 1.41 0.15 0.00 0.00 0.00 -
P/EPS 13.20 13.90 11.33 1.51 0.00 0.00 0.00 -
EY 7.58 7.19 8.83 66.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.52 1.01 1.03 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