[EON] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 7.6%
YoY- -40.65%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 1,901,012 2,853,706 4,139,530 5,283,800 7,834,349 7,494,496 6,296,654 -18.08%
PBT -5,705 99,924 379,504 603,281 858,801 820,684 782,977 -
Tax -3,442 -20,133 -197,778 -329,646 -397,756 -366,421 -325,070 -53.12%
NP -9,148 79,790 181,725 273,634 461,045 454,262 457,906 -
-
NP to SH -9,148 79,790 181,725 273,634 461,045 454,262 457,906 -
-
Tax Rate - 20.15% 52.11% 54.64% 46.32% 44.65% 41.52% -
Total Cost 1,910,160 2,773,916 3,957,805 5,010,165 7,373,304 7,040,233 5,838,748 -16.98%
-
Net Worth 1,009,263 1,031,002 1,146,305 2,114,125 2,521,073 2,387,529 2,121,293 -11.63%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - 16,602 33,010 669,263 1,375,130 76,157 75,968 -
Div Payout % - 20.81% 18.17% 244.58% 298.26% 16.77% 16.59% -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 1,009,263 1,031,002 1,146,305 2,114,125 2,521,073 2,387,529 2,121,293 -11.63%
NOSH 248,586 249,034 247,582 232,577 229,188 228,471 227,904 1.45%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -0.48% 2.80% 4.39% 5.18% 5.88% 6.06% 7.27% -
ROE -0.91% 7.74% 15.85% 12.94% 18.29% 19.03% 21.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 764.73 1,145.91 1,671.98 2,271.85 3,418.30 3,280.27 2,762.84 -19.26%
EPS -3.68 32.04 73.40 117.65 201.16 198.83 200.92 -
DPS 0.00 6.67 13.33 287.76 600.00 33.33 33.33 -
NAPS 4.06 4.14 4.63 9.09 11.00 10.45 9.3078 -12.90%
Adjusted Per Share Value based on latest NOSH - 234,649
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 763.40 1,145.97 1,662.32 2,121.83 3,146.06 3,009.59 2,528.57 -18.08%
EPS -3.67 32.04 72.98 109.88 185.14 182.42 183.88 -
DPS 0.00 6.67 13.26 268.76 552.22 30.58 30.51 -
NAPS 4.0529 4.1402 4.6033 8.4898 10.124 9.5877 8.5185 -11.63%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 1.93 3.52 3.10 8.20 0.00 0.00 0.00 -
P/RPS 0.25 0.31 0.19 0.36 0.00 0.00 0.00 -
P/EPS -52.45 10.99 4.22 6.97 0.00 0.00 0.00 -
EY -1.91 9.10 23.68 14.35 0.00 0.00 0.00 -
DY 0.00 1.89 4.30 35.09 0.00 0.00 0.00 -
P/NAPS 0.48 0.85 0.67 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 22/11/06 29/11/05 29/11/04 20/11/03 25/11/02 21/11/01 13/11/00 -
Price 1.91 3.36 3.40 7.80 0.00 0.00 0.00 -
P/RPS 0.25 0.29 0.20 0.34 0.00 0.00 0.00 -
P/EPS -51.90 10.49 4.63 6.63 0.00 0.00 0.00 -
EY -1.93 9.54 21.59 15.08 0.00 0.00 0.00 -
DY 0.00 1.98 3.92 36.89 0.00 0.00 0.00 -
P/NAPS 0.47 0.81 0.73 0.86 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