[EONCAP] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Dec-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 519.56%
YoY- 531.64%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 2,078,785 1,952,065 2,075,230 1,877,277 660,293 591,808 319,166 -1.97%
PBT 409,344 393,601 448,456 328,502 34,210 -5,949 -269,340 -
Tax -120,898 -124,145 -127,413 -120,802 -1,328 5,949 269,340 -
NP 288,445 269,456 321,042 207,700 32,882 0 0 -100.00%
-
NP to SH 288,445 269,456 321,042 207,700 32,882 -7,137 -269,261 -
-
Tax Rate 29.53% 31.54% 28.41% 36.77% 3.88% - - -
Total Cost 1,790,340 1,682,609 1,754,188 1,669,577 627,410 591,808 319,166 -1.81%
-
Net Worth 2,675,582 2,079,764 2,227,407 1,744,679 309,319 275,885 344,154 -2.15%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 2,675,582 2,079,764 2,227,407 1,744,679 309,319 275,885 344,154 -2.15%
NOSH 693,156 693,254 693,896 692,333 417,999 411,769 419,700 -0.53%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin 13.88% 13.80% 15.47% 11.06% 4.98% 0.00% 0.00% -
ROE 10.78% 12.96% 14.41% 11.90% 10.63% -2.59% -78.24% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 299.90 281.58 299.07 271.15 157.96 143.72 76.05 -1.44%
EPS 41.61 38.87 46.27 30.00 7.87 -1.73 -64.67 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.86 3.00 3.21 2.52 0.74 0.67 0.82 -1.63%
Adjusted Per Share Value based on latest NOSH - 691,393
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 299.85 281.57 299.33 270.78 95.24 85.36 46.04 -1.97%
EPS 41.61 38.87 46.31 29.96 4.74 -1.03 -38.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.8593 2.9999 3.2128 2.5165 0.4462 0.3979 0.4964 -2.15%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 - - - - -
Price 5.40 5.50 4.20 0.00 0.00 0.00 0.00 -
P/RPS 1.80 1.95 1.40 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.98 14.15 9.08 0.00 0.00 0.00 0.00 -100.00%
EY 7.71 7.07 11.02 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.83 1.31 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 29/11/00 15/11/99 -
Price 5.40 5.90 5.05 0.00 0.00 0.00 0.00 -
P/RPS 1.80 2.10 1.69 0.00 0.00 0.00 0.00 -100.00%
P/EPS 12.98 15.18 10.91 0.00 0.00 0.00 0.00 -100.00%
EY 7.71 6.59 9.16 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 1.97 1.57 0.00 0.00 0.00 0.00 -100.00%

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