[EONCAP] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
18-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -2.79%
YoY- 7.05%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 2,519,501 3,884,948 2,287,769 2,078,785 1,952,065 2,075,230 1,877,277 5.02%
PBT 136,869 265,532 395,969 409,344 393,601 448,456 328,502 -13.56%
Tax -46,109 -74,601 -114,285 -120,898 -124,145 -127,413 -120,802 -14.81%
NP 90,760 190,930 281,684 288,445 269,456 321,042 207,700 -12.87%
-
NP to SH 90,760 190,930 281,684 288,445 269,456 321,042 207,700 -12.87%
-
Tax Rate 33.69% 28.09% 28.86% 29.53% 31.54% 28.41% 36.77% -
Total Cost 2,428,741 3,694,017 2,006,085 1,790,340 1,682,609 1,754,188 1,669,577 6.43%
-
Net Worth 2,774,000 3,060,597 2,973,485 2,675,582 2,079,764 2,227,407 1,744,679 8.02%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 2,774,000 3,060,597 2,973,485 2,675,582 2,079,764 2,227,407 1,744,679 8.02%
NOSH 693,500 693,117 693,120 693,156 693,254 693,896 692,333 0.02%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin 3.60% 4.91% 12.31% 13.88% 13.80% 15.47% 11.06% -
ROE 3.27% 6.24% 9.47% 10.78% 12.96% 14.41% 11.90% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 363.30 560.50 330.07 299.90 281.58 299.07 271.15 4.99%
EPS 13.09 27.55 40.64 41.61 38.87 46.27 30.00 -12.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.00 4.4157 4.29 3.86 3.00 3.21 2.52 7.99%
Adjusted Per Share Value based on latest NOSH - 693,530
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 363.42 560.37 329.99 299.85 281.57 299.33 270.78 5.02%
EPS 13.09 27.54 40.63 41.61 38.87 46.31 29.96 -12.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.0012 4.4146 4.289 3.8593 2.9999 3.2128 2.5165 8.02%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 4.18 6.85 5.75 5.40 5.50 4.20 0.00 -
P/RPS 1.15 1.22 1.74 1.80 1.95 1.40 0.00 -
P/EPS 31.94 24.87 14.15 12.98 14.15 9.08 0.00 -
EY 3.13 4.02 7.07 7.71 7.07 11.02 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.55 1.34 1.40 1.83 1.31 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 16/11/07 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 -
Price 3.48 6.95 6.15 5.40 5.90 5.05 0.00 -
P/RPS 0.96 1.24 1.86 1.80 2.10 1.69 0.00 -
P/EPS 26.59 25.23 15.13 12.98 15.18 10.91 0.00 -
EY 3.76 3.96 6.61 7.71 6.59 9.16 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.57 1.43 1.40 1.97 1.57 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