[EONCAP] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 5.09%
YoY- -16.07%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 3,884,948 2,287,769 2,078,785 1,952,065 2,075,230 1,877,277 660,293 34.34%
PBT 265,532 395,969 409,344 393,601 448,456 328,502 34,210 40.68%
Tax -74,601 -114,285 -120,898 -124,145 -127,413 -120,802 -1,328 95.64%
NP 190,930 281,684 288,445 269,456 321,042 207,700 32,882 34.04%
-
NP to SH 190,930 281,684 288,445 269,456 321,042 207,700 32,882 34.04%
-
Tax Rate 28.09% 28.86% 29.53% 31.54% 28.41% 36.77% 3.88% -
Total Cost 3,694,017 2,006,085 1,790,340 1,682,609 1,754,188 1,669,577 627,410 34.35%
-
Net Worth 3,060,597 2,973,485 2,675,582 2,079,764 2,227,407 1,744,679 309,319 46.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,060,597 2,973,485 2,675,582 2,079,764 2,227,407 1,744,679 309,319 46.49%
NOSH 693,117 693,120 693,156 693,254 693,896 692,333 417,999 8.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.91% 12.31% 13.88% 13.80% 15.47% 11.06% 4.98% -
ROE 6.24% 9.47% 10.78% 12.96% 14.41% 11.90% 10.63% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 560.50 330.07 299.90 281.58 299.07 271.15 157.96 23.48%
EPS 27.55 40.64 41.61 38.87 46.27 30.00 7.87 23.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4157 4.29 3.86 3.00 3.21 2.52 0.74 34.65%
Adjusted Per Share Value based on latest NOSH - 693,194
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 560.37 329.99 299.85 281.57 299.33 270.78 95.24 34.34%
EPS 27.54 40.63 41.61 38.87 46.31 29.96 4.74 34.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4146 4.289 3.8593 2.9999 3.2128 2.5165 0.4462 46.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 6.85 5.75 5.40 5.50 4.20 0.00 0.00 -
P/RPS 1.22 1.74 1.80 1.95 1.40 0.00 0.00 -
P/EPS 24.87 14.15 12.98 14.15 9.08 0.00 0.00 -
EY 4.02 7.07 7.71 7.07 11.02 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.34 1.40 1.83 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 -
Price 6.95 6.15 5.40 5.90 5.05 0.00 0.00 -
P/RPS 1.24 1.86 1.80 2.10 1.69 0.00 0.00 -
P/EPS 25.23 15.13 12.98 15.18 10.91 0.00 0.00 -
EY 3.96 6.61 7.71 6.59 9.16 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.43 1.40 1.97 1.57 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