[EONCAP] YoY Annualized Quarter Result on 30-Sep-2008 [#3]

Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 5262.69%
YoY- -52.46%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 2,681,740 2,380,813 2,519,501 3,884,948 2,287,769 2,078,785 1,952,065 5.43%
PBT 595,561 426,681 136,869 265,532 395,969 409,344 393,601 7.14%
Tax -143,269 -53,997 -46,109 -74,601 -114,285 -120,898 -124,145 2.41%
NP 452,292 372,684 90,760 190,930 281,684 288,445 269,456 9.01%
-
NP to SH 452,292 372,684 90,760 190,930 281,684 288,445 269,456 9.01%
-
Tax Rate 24.06% 12.66% 33.69% 28.09% 28.86% 29.53% 31.54% -
Total Cost 2,229,448 2,008,129 2,428,741 3,694,017 2,006,085 1,790,340 1,682,609 4.79%
-
Net Worth 3,862,853 3,485,871 2,774,000 3,060,597 2,973,485 2,675,582 2,079,764 10.86%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 3,862,853 3,485,871 2,774,000 3,060,597 2,973,485 2,675,582 2,079,764 10.86%
NOSH 693,274 693,236 693,500 693,117 693,120 693,156 693,254 0.00%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 16.87% 15.65% 3.60% 4.91% 12.31% 13.88% 13.80% -
ROE 11.71% 10.69% 3.27% 6.24% 9.47% 10.78% 12.96% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 386.82 343.43 363.30 560.50 330.07 299.90 281.58 5.43%
EPS 65.24 53.76 13.09 27.55 40.64 41.61 38.87 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5719 5.0284 4.00 4.4157 4.29 3.86 3.00 10.86%
Adjusted Per Share Value based on latest NOSH - 693,269
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 386.82 343.41 363.42 560.37 329.99 299.85 281.57 5.43%
EPS 65.24 53.76 13.09 27.54 40.63 41.61 38.87 9.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.5718 5.0281 4.0012 4.4146 4.289 3.8593 2.9999 10.86%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 7.20 5.39 4.18 6.85 5.75 5.40 5.50 -
P/RPS 1.86 1.57 1.15 1.22 1.74 1.80 1.95 -0.78%
P/EPS 11.04 10.03 31.94 24.87 14.15 12.98 14.15 -4.05%
EY 9.06 9.97 3.13 4.02 7.07 7.71 7.07 4.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.29 1.07 1.05 1.55 1.34 1.40 1.83 -5.65%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 09/11/09 07/11/08 16/11/07 21/11/06 18/11/05 17/11/04 -
Price 7.10 5.75 3.48 6.95 6.15 5.40 5.90 -
P/RPS 1.84 1.67 0.96 1.24 1.86 1.80 2.10 -2.17%
P/EPS 10.88 10.70 26.59 25.23 15.13 12.98 15.18 -5.39%
EY 9.19 9.35 3.76 3.96 6.61 7.71 6.59 5.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.14 0.87 1.57 1.43 1.40 1.97 -7.05%

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