[EONCAP] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
31-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 962.79%
YoY- 2719.02%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 2,190,260 1,976,824 1,977,396 1,993,244 609,172 622,368 460,888 29.64%
PBT 435,564 333,272 392,276 398,404 11,016 12,736 -65,792 -
Tax -132,964 -104,392 -128,604 -128,116 -1,428 -704 65,792 -
NP 302,600 228,880 263,672 270,288 9,588 12,032 0 -
-
NP to SH 302,600 228,880 263,672 270,288 9,588 12,032 -67,612 -
-
Tax Rate 30.53% 31.32% 32.78% 32.16% 12.96% 5.53% - -
Total Cost 1,887,660 1,747,944 1,713,724 1,722,956 599,584 610,336 460,888 26.47%
-
Net Worth 2,903,822 2,566,230 2,078,791 1,919,737 323,805 296,502 270,447 48.50%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 2,903,822 2,566,230 2,078,791 1,919,737 323,805 296,502 270,447 48.50%
NOSH 693,400 693,575 692,930 693,046 420,526 429,714 422,575 8.60%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin 13.82% 11.58% 13.33% 13.56% 1.57% 1.93% 0.00% -
ROE 10.42% 8.92% 12.68% 14.08% 2.96% 4.06% -25.00% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 315.87 285.02 285.37 287.61 144.86 144.83 109.07 19.38%
EPS 43.64 33.00 38.04 39.00 2.28 2.80 -16.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1878 3.70 3.00 2.77 0.77 0.69 0.64 36.74%
Adjusted Per Share Value based on latest NOSH - 693,046
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 315.93 285.14 285.22 287.51 87.87 89.77 66.48 29.64%
EPS 43.65 33.01 38.03 38.99 1.38 1.74 -9.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.1885 3.7016 2.9985 2.769 0.4671 0.4277 0.3901 48.50%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 5.80 5.65 5.60 2.49 0.00 0.00 0.00 -
P/RPS 1.84 1.98 1.96 0.87 0.00 0.00 0.00 -
P/EPS 13.29 17.12 14.72 6.38 0.00 0.00 0.00 -
EY 7.52 5.84 6.79 15.66 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.53 1.87 0.90 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 02/06/06 17/06/05 13/05/04 30/05/03 16/05/02 29/05/01 30/05/00 -
Price 6.10 5.20 4.84 2.79 0.00 0.00 0.00 -
P/RPS 1.93 1.82 1.70 0.97 0.00 0.00 0.00 -
P/EPS 13.98 15.76 12.72 7.15 0.00 0.00 0.00 -
EY 7.15 6.35 7.86 13.98 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.46 1.41 1.61 1.01 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