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

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- 7.05%
YoY- 763.09%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP'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 2,268,194 2,085,826 1,951,652 2,028,192 605,130 640,644 554,230 26.45%
PBT 442,522 423,616 369,730 406,702 36,170 27,624 -35,102 -
Tax -138,278 -126,880 -113,314 -117,360 -2,646 -1,592 35,102 -
NP 304,244 296,736 256,416 289,342 33,524 26,032 0 -
-
NP to SH 304,244 296,736 256,416 289,342 33,524 26,032 -36,380 -
-
Tax Rate 31.25% 29.95% 30.65% 28.86% 7.32% 5.76% - -
Total Cost 1,963,950 1,789,090 1,695,236 1,738,850 571,606 614,612 554,230 23.46%
-
Net Worth 2,905,155 2,613,772 2,412,648 2,128,126 340,281 302,307 270,734 48.48%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 2,905,155 2,613,772 2,412,648 2,128,126 340,281 302,307 270,734 48.48%
NOSH 693,354 693,308 693,289 693,200 420,100 419,870 423,023 8.57%
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 13.41% 14.23% 13.14% 14.27% 5.54% 4.06% 0.00% -
ROE 10.47% 11.35% 10.63% 13.60% 9.85% 8.61% -13.44% -
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 327.13 300.85 281.51 292.58 144.04 152.58 131.02 16.46%
EPS 43.88 42.80 36.98 41.74 7.98 6.20 -8.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.19 3.77 3.48 3.07 0.81 0.72 0.64 36.75%
Adjusted Per Share Value based on latest NOSH - 693,336
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 327.17 300.86 281.51 292.55 87.28 92.41 79.94 26.46%
EPS 43.88 42.80 36.99 41.73 4.84 3.75 -5.25 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1904 3.7701 3.48 3.0696 0.4908 0.4361 0.3905 48.48%
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 5.95 5.15 4.62 3.10 0.00 0.00 0.00 -
P/RPS 1.82 1.71 1.64 1.06 0.00 0.00 0.00 -
P/EPS 13.56 12.03 12.49 7.43 0.00 0.00 0.00 -
EY 7.37 8.31 8.01 13.46 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.37 1.33 1.01 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 25/08/06 29/08/05 27/08/04 26/08/03 11/10/02 27/08/01 29/08/00 -
Price 5.75 5.45 5.10 4.68 0.00 0.00 0.00 -
P/RPS 1.76 1.81 1.81 1.60 0.00 0.00 0.00 -
P/EPS 13.10 12.73 13.79 11.21 0.00 0.00 0.00 -
EY 7.63 7.85 7.25 8.92 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 1.45 1.47 1.52 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