[EONCAP] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -2.75%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 3,852,914 2,268,194 2,085,826 1,951,652 2,028,192 605,130 640,644 34.83%
PBT 220,916 442,522 423,616 369,730 406,702 36,170 27,624 41.39%
Tax -61,522 -138,278 -126,880 -113,314 -117,360 -2,646 -1,592 83.82%
NP 159,394 304,244 296,736 256,416 289,342 33,524 26,032 35.23%
-
NP to SH 159,394 304,244 296,736 256,416 289,342 33,524 26,032 35.23%
-
Tax Rate 27.85% 31.25% 29.95% 30.65% 28.86% 7.32% 5.76% -
Total Cost 3,693,520 1,963,950 1,789,090 1,695,236 1,738,850 571,606 614,612 34.81%
-
Net Worth 3,012,685 2,905,155 2,613,772 2,412,648 2,128,126 340,281 302,307 46.67%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,012,685 2,905,155 2,613,772 2,412,648 2,128,126 340,281 302,307 46.67%
NOSH 693,017 693,354 693,308 693,289 693,200 420,100 419,870 8.70%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.14% 13.41% 14.23% 13.14% 14.27% 5.54% 4.06% -
ROE 5.29% 10.47% 11.35% 10.63% 13.60% 9.85% 8.61% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 555.96 327.13 300.85 281.51 292.58 144.04 152.58 24.03%
EPS 23.00 43.88 42.80 36.98 41.74 7.98 6.20 24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3472 4.19 3.77 3.48 3.07 0.81 0.72 34.92%
Adjusted Per Share Value based on latest NOSH - 692,924
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 555.75 327.17 300.86 281.51 292.55 87.28 92.41 34.83%
EPS 22.99 43.88 42.80 36.99 41.73 4.84 3.75 35.26%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3455 4.1904 3.7701 3.48 3.0696 0.4908 0.4361 46.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 6.75 5.95 5.15 4.62 3.10 0.00 0.00 -
P/RPS 1.21 1.82 1.71 1.64 1.06 0.00 0.00 -
P/EPS 29.35 13.56 12.03 12.49 7.43 0.00 0.00 -
EY 3.41 7.37 8.31 8.01 13.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.42 1.37 1.33 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 29/08/05 27/08/04 26/08/03 11/10/02 27/08/01 -
Price 7.00 5.75 5.45 5.10 4.68 0.00 0.00 -
P/RPS 1.26 1.76 1.81 1.81 1.60 0.00 0.00 -
P/EPS 30.43 13.10 12.73 13.79 11.21 0.00 0.00 -
EY 3.29 7.63 7.85 7.25 8.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.45 1.47 1.52 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