[EON] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 2.24%
YoY- 1.49%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 2,853,706 4,139,530 5,283,800 7,834,349 7,494,496 6,296,654 5,261,724 0.65%
PBT 99,924 379,504 603,281 858,801 820,684 782,977 572,154 1.87%
Tax -20,133 -197,778 -329,646 -397,756 -366,421 -325,070 -85,617 1.55%
NP 79,790 181,725 273,634 461,045 454,262 457,906 486,537 1.94%
-
NP to SH 79,790 181,725 273,634 461,045 454,262 457,906 486,537 1.94%
-
Tax Rate 20.15% 52.11% 54.64% 46.32% 44.65% 41.52% 14.96% -
Total Cost 2,773,916 3,957,805 5,010,165 7,373,304 7,040,233 5,838,748 4,775,186 0.57%
-
Net Worth 1,031,002 1,146,305 2,114,125 2,521,073 2,387,529 2,121,293 1,948,478 0.67%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div 16,602 33,010 669,263 1,375,130 76,157 75,968 75,610 1.62%
Div Payout % 20.81% 18.17% 244.58% 298.26% 16.77% 16.59% 15.54% -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 1,031,002 1,146,305 2,114,125 2,521,073 2,387,529 2,121,293 1,948,478 0.67%
NOSH 249,034 247,582 232,577 229,188 228,471 227,904 226,830 -0.09%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 2.80% 4.39% 5.18% 5.88% 6.06% 7.27% 9.25% -
ROE 7.74% 15.85% 12.94% 18.29% 19.03% 21.59% 24.97% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,145.91 1,671.98 2,271.85 3,418.30 3,280.27 2,762.84 2,319.67 0.75%
EPS 32.04 73.40 117.65 201.16 198.83 200.92 214.49 2.04%
DPS 6.67 13.33 287.76 600.00 33.33 33.33 33.33 1.72%
NAPS 4.14 4.63 9.09 11.00 10.45 9.3078 8.59 0.77%
Adjusted Per Share Value based on latest NOSH - 229,529
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 1,145.97 1,662.32 2,121.83 3,146.06 3,009.59 2,528.57 2,112.97 0.65%
EPS 32.04 72.98 109.88 185.14 182.42 183.88 195.38 1.94%
DPS 6.67 13.26 268.76 552.22 30.58 30.51 30.36 1.62%
NAPS 4.1402 4.6033 8.4898 10.124 9.5877 8.5185 7.8246 0.67%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 3.52 3.10 8.20 0.00 0.00 0.00 0.00 -
P/RPS 0.31 0.19 0.36 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.99 4.22 6.97 0.00 0.00 0.00 0.00 -100.00%
EY 9.10 23.68 14.35 0.00 0.00 0.00 0.00 -100.00%
DY 1.89 4.30 35.09 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.85 0.67 0.90 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 29/11/05 29/11/04 20/11/03 25/11/02 21/11/01 13/11/00 24/11/99 -
Price 3.36 3.40 7.80 0.00 0.00 0.00 0.00 -
P/RPS 0.29 0.20 0.34 0.00 0.00 0.00 0.00 -100.00%
P/EPS 10.49 4.63 6.63 0.00 0.00 0.00 0.00 -100.00%
EY 9.54 21.59 15.08 0.00 0.00 0.00 0.00 -100.00%
DY 1.98 3.92 36.89 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 0.81 0.73 0.86 0.00 0.00 0.00 0.00 -100.00%

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