[EON] YoY Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
20-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -27.71%
YoY- -23.78%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 1,563,408 2,470,192 2,716,104 4,535,316 5,907,476 8,032,732 7,200,436 -21.67%
PBT 102,092 25,320 108,928 486,708 558,836 762,728 743,652 -27.21%
Tax -8,512 -8,624 -30,360 -296,992 -309,940 -338,808 -346,824 -44.73%
NP 93,580 16,696 78,568 189,716 248,896 423,920 396,828 -20.63%
-
NP to SH 93,580 16,696 78,568 189,716 248,896 423,920 396,828 -20.63%
-
Tax Rate 8.34% 34.06% 27.87% 61.02% 55.46% 44.42% 46.64% -
Total Cost 1,469,828 2,453,496 2,637,536 4,345,600 5,658,580 7,608,812 6,803,608 -21.73%
-
Net Worth 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 -10.96%
Dividend
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 2,182,005 -10.96%
NOSH 249,033 248,452 248,948 245,746 231,402 228,750 228,482 1.38%
Ratio Analysis
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.99% 0.68% 2.89% 4.18% 4.21% 5.28% 5.51% -
ROE 8.86% 1.58% 6.63% 8.21% 10.98% 16.73% 18.19% -
Per Share
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 627.79 994.23 1,091.03 1,845.53 2,552.91 3,511.57 3,151.42 -22.74%
EPS 37.60 6.72 31.56 77.20 107.56 185.32 173.68 -21.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.24 4.24 4.76 9.40 9.80 11.079 9.55 -12.17%
Adjusted Per Share Value based on latest NOSH - 245,746
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 627.82 991.96 1,090.71 1,821.26 2,372.28 3,225.73 2,891.50 -21.67%
EPS 37.58 6.70 31.55 76.18 99.95 170.23 159.36 -20.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2402 4.2303 4.7586 9.2764 9.1066 10.1772 8.7623 -10.96%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 1.62 3.04 5.10 10.10 7.90 0.00 0.00 -
P/RPS 0.26 0.31 0.47 0.55 0.31 0.00 0.00 -
P/EPS 4.31 45.24 16.16 13.08 7.34 0.00 0.00 -
EY 23.20 2.21 6.19 7.64 13.62 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.72 1.07 1.07 0.81 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 22/08/07 25/05/06 30/05/05 20/05/04 30/05/03 28/05/02 23/05/01 -
Price 1.43 3.20 3.68 9.00 8.90 0.00 0.00 -
P/RPS 0.23 0.32 0.34 0.49 0.35 0.00 0.00 -
P/EPS 3.81 47.62 11.66 11.66 8.27 0.00 0.00 -
EY 26.28 2.10 8.58 8.58 12.09 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.75 0.77 0.96 0.91 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