[EON] YoY Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 2.18%
YoY- -43.6%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 2,011,998 2,723,438 4,573,412 5,498,288 8,118,926 7,150,454 6,061,272 -16.78%
PBT 19,652 90,026 464,036 561,502 871,448 730,590 708,914 -44.97%
Tax -5,444 -16,202 -276,500 -307,186 -420,510 -342,118 -301,862 -48.77%
NP 14,208 73,824 187,536 254,316 450,938 388,472 407,052 -42.81%
-
NP to SH 14,208 73,824 187,536 254,316 450,938 388,472 407,052 -42.81%
-
Tax Rate 27.70% 18.00% 59.59% 54.71% 48.25% 46.83% 42.58% -
Total Cost 1,997,790 2,649,614 4,385,876 5,243,972 7,667,988 6,761,982 5,654,220 -15.91%
-
Net Worth 1,026,964 1,018,691 2,321,968 2,340,800 2,683,204 2,277,532 2,023,400 -10.68%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - 24,906 49,403 999,389 114,521 114,229 113,816 -
Div Payout % - 33.74% 26.34% 392.97% 25.40% 29.40% 27.96% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 1,026,964 1,018,691 2,321,968 2,340,800 2,683,204 2,277,532 2,023,400 -10.68%
NOSH 249,263 249,068 247,017 231,533 229,042 228,459 227,632 1.52%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin 0.71% 2.71% 4.10% 4.63% 5.55% 5.43% 6.72% -
ROE 1.38% 7.25% 8.08% 10.86% 16.81% 17.06% 20.12% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 807.18 1,093.45 1,851.45 2,374.73 3,544.73 3,129.86 2,662.75 -18.03%
EPS 5.70 29.64 75.92 109.84 196.88 170.04 178.82 -43.67%
DPS 0.00 10.00 20.00 431.64 50.00 50.00 50.00 -
NAPS 4.12 4.09 9.40 10.11 11.7149 9.9691 8.8889 -12.02%
Adjusted Per Share Value based on latest NOSH - 231,658
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 807.96 1,093.66 1,836.56 2,207.96 3,260.34 2,871.43 2,434.04 -16.78%
EPS 5.71 29.65 75.31 102.13 181.08 156.00 163.46 -42.81%
DPS 0.00 10.00 19.84 401.33 45.99 45.87 45.71 -
NAPS 4.124 4.0908 9.3244 9.40 10.775 9.146 8.1254 -10.68%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 2.71 3.88 9.45 8.95 0.00 0.00 0.00 -
P/RPS 0.34 0.35 0.51 0.38 0.00 0.00 0.00 -
P/EPS 47.54 13.09 12.45 8.15 0.00 0.00 0.00 -
EY 2.10 7.64 8.03 12.27 0.00 0.00 0.00 -
DY 0.00 2.58 2.12 48.23 0.00 0.00 0.00 -
P/NAPS 0.66 0.95 1.01 0.89 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 23/08/06 24/08/05 27/08/04 27/08/03 28/08/02 22/08/01 23/08/00 -
Price 2.22 3.78 3.04 9.25 0.00 0.00 0.00 -
P/RPS 0.28 0.35 0.16 0.39 0.00 0.00 0.00 -
P/EPS 38.95 12.75 4.00 8.42 0.00 0.00 0.00 -
EY 2.57 7.84 24.97 11.87 0.00 0.00 0.00 -
DY 0.00 2.65 6.58 46.66 0.00 0.00 0.00 -
P/NAPS 0.54 0.92 0.32 0.91 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