[EON] YoY Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -46.92%
YoY- -58.59%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Revenue 2,649,224 1,563,408 2,470,192 2,716,104 4,535,316 5,907,476 8,032,732 -16.25%
PBT 72,696 102,092 25,320 108,928 486,708 558,836 762,728 -31.32%
Tax -11,004 -8,512 -8,624 -30,360 -296,992 -309,940 -338,808 -42.18%
NP 61,692 93,580 16,696 78,568 189,716 248,896 423,920 -26.51%
-
NP to SH 61,692 93,580 16,696 78,568 189,716 248,896 423,920 -26.51%
-
Tax Rate 15.14% 8.34% 34.06% 27.87% 61.02% 55.46% 44.42% -
Total Cost 2,587,532 1,469,828 2,453,496 2,637,536 4,345,600 5,658,580 7,608,812 -15.83%
-
Net Worth 647,815 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 -19.59%
Dividend
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Div 9,966 - - - - - - -
Div Payout % 16.16% - - - - - - -
Equity
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Net Worth 647,815 1,055,900 1,053,438 1,184,992 2,310,013 2,267,739 2,534,324 -19.59%
NOSH 249,159 249,033 248,452 248,948 245,746 231,402 228,750 1.37%
Ratio Analysis
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
NP Margin 2.33% 5.99% 0.68% 2.89% 4.18% 4.21% 5.28% -
ROE 9.52% 8.86% 1.58% 6.63% 8.21% 10.98% 16.73% -
Per Share
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,063.26 627.79 994.23 1,091.03 1,845.53 2,552.91 3,511.57 -17.38%
EPS 24.76 37.60 6.72 31.56 77.20 107.56 185.32 -27.51%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.60 4.24 4.24 4.76 9.40 9.80 11.079 -20.68%
Adjusted Per Share Value based on latest NOSH - 248,948
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
RPS 1,063.86 627.82 991.96 1,090.71 1,821.26 2,372.28 3,225.73 -16.25%
EPS 24.77 37.58 6.70 31.55 76.18 99.95 170.23 -26.52%
DPS 4.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.6015 4.2402 4.2303 4.7586 9.2764 9.1066 10.1772 -19.59%
Price Multiplier on Financial Quarter End Date
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/03/08 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 - -
Price 1.80 1.62 3.04 5.10 10.10 7.90 0.00 -
P/RPS 0.17 0.26 0.31 0.47 0.55 0.31 0.00 -
P/EPS 7.27 4.31 45.24 16.16 13.08 7.34 0.00 -
EY 13.76 23.20 2.21 6.19 7.64 13.62 0.00 -
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.38 0.72 1.07 1.07 0.81 0.00 -
Price Multiplier on Announcement Date
30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 CAGR
Date 24/03/08 22/08/07 25/05/06 30/05/05 20/05/04 30/05/03 28/05/02 -
Price 1.80 1.43 3.20 3.68 9.00 8.90 0.00 -
P/RPS 0.17 0.23 0.32 0.34 0.49 0.35 0.00 -
P/EPS 7.27 3.81 47.62 11.66 11.66 8.27 0.00 -
EY 13.76 26.28 2.10 8.58 8.58 12.09 0.00 -
DY 2.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.69 0.34 0.75 0.77 0.96 0.91 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