[EONCAP] YoY Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.96%
YoY- 54.57%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 2,287,769 2,078,785 1,952,065 2,075,230 1,877,277 660,293 591,808 25.26%
PBT 395,969 409,344 393,601 448,456 328,502 34,210 -5,949 -
Tax -114,285 -120,898 -124,145 -127,413 -120,802 -1,328 5,949 -
NP 281,684 288,445 269,456 321,042 207,700 32,882 0 -
-
NP to SH 281,684 288,445 269,456 321,042 207,700 32,882 -7,137 -
-
Tax Rate 28.86% 29.53% 31.54% 28.41% 36.77% 3.88% - -
Total Cost 2,006,085 1,790,340 1,682,609 1,754,188 1,669,577 627,410 591,808 22.55%
-
Net Worth 2,973,485 2,675,582 2,079,764 2,227,407 1,744,679 309,319 275,885 48.59%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,973,485 2,675,582 2,079,764 2,227,407 1,744,679 309,319 275,885 48.59%
NOSH 693,120 693,156 693,254 693,896 692,333 417,999 411,769 9.06%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 12.31% 13.88% 13.80% 15.47% 11.06% 4.98% 0.00% -
ROE 9.47% 10.78% 12.96% 14.41% 11.90% 10.63% -2.59% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 330.07 299.90 281.58 299.07 271.15 157.96 143.72 14.85%
EPS 40.64 41.61 38.87 46.27 30.00 7.87 -1.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.86 3.00 3.21 2.52 0.74 0.67 36.24%
Adjusted Per Share Value based on latest NOSH - 691,446
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 329.99 299.85 281.57 299.33 270.78 95.24 85.36 25.26%
EPS 40.63 41.61 38.87 46.31 29.96 4.74 -1.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.289 3.8593 2.9999 3.2128 2.5165 0.4462 0.3979 48.59%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 5.75 5.40 5.50 4.20 0.00 0.00 0.00 -
P/RPS 1.74 1.80 1.95 1.40 0.00 0.00 0.00 -
P/EPS 14.15 12.98 14.15 9.08 0.00 0.00 0.00 -
EY 7.07 7.71 7.07 11.02 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.83 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 29/11/00 -
Price 6.15 5.40 5.90 5.05 0.00 0.00 0.00 -
P/RPS 1.86 1.80 2.10 1.69 0.00 0.00 0.00 -
P/EPS 15.13 12.98 15.18 10.91 0.00 0.00 0.00 -
EY 6.61 7.71 6.59 9.16 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.40 1.97 1.57 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