[EON] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 97.7%
YoY- -26.26%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 864,196 1,005,999 1,361,719 2,286,706 2,749,144 4,059,463 3,575,227 -20.30%
PBT 41,253 9,826 45,013 232,018 280,751 435,724 365,295 -29.43%
Tax -2,935 -2,722 -8,101 -138,250 -153,593 -210,255 -171,059 -47.79%
NP 38,318 7,104 36,912 93,768 127,158 225,469 194,236 -22.85%
-
NP to SH 38,318 7,104 36,912 93,768 127,158 225,469 194,236 -22.85%
-
Tax Rate 7.11% 27.70% 18.00% 59.59% 54.71% 48.25% 46.83% -
Total Cost 825,878 998,895 1,324,807 2,192,938 2,621,986 3,833,994 3,380,991 -20.17%
-
Net Worth 821,493 1,026,964 1,018,691 2,321,968 2,340,800 2,683,204 2,277,532 -15.04%
Dividend
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - 12,453 24,701 499,694 57,260 57,114 -
Div Payout % - - 33.74% 26.34% 392.97% 25.40% 29.40% -
Equity
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 821,493 1,026,964 1,018,691 2,321,968 2,340,800 2,683,204 2,277,532 -15.04%
NOSH 248,937 249,263 249,068 247,017 231,533 229,042 228,459 1.38%
Ratio Analysis
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.43% 0.71% 2.71% 4.10% 4.63% 5.55% 5.43% -
ROE 4.66% 0.69% 3.62% 4.04% 5.43% 8.40% 8.53% -
Per Share
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 347.15 403.59 546.72 925.72 1,187.37 1,772.37 1,564.93 -21.39%
EPS 15.39 2.85 14.82 37.96 54.92 98.44 85.02 -23.91%
DPS 0.00 0.00 5.00 10.00 215.82 25.00 25.00 -
NAPS 3.30 4.12 4.09 9.40 10.11 11.7149 9.9691 -16.20%
Adjusted Per Share Value based on latest NOSH - 248,333
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 347.04 403.98 546.83 918.28 1,103.98 1,630.17 1,435.72 -20.30%
EPS 15.39 2.85 14.82 37.65 51.06 90.54 78.00 -22.85%
DPS 0.00 0.00 5.00 9.92 200.66 22.99 22.94 -
NAPS 3.2989 4.124 4.0908 9.3244 9.40 10.775 9.146 -15.04%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 2.01 2.71 3.88 9.45 8.95 0.00 0.00 -
P/RPS 0.58 0.67 0.71 1.02 0.75 0.00 0.00 -
P/EPS 13.06 95.09 26.18 24.89 16.30 0.00 0.00 -
EY 7.66 1.05 3.82 4.02 6.14 0.00 0.00 -
DY 0.00 0.00 1.29 1.06 24.11 0.00 0.00 -
P/NAPS 0.61 0.66 0.95 1.01 0.89 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 21/11/07 23/08/06 24/08/05 27/08/04 27/08/03 28/08/02 22/08/01 -
Price 2.08 2.22 3.78 3.04 9.25 0.00 0.00 -
P/RPS 0.60 0.55 0.69 0.33 0.78 0.00 0.00 -
P/EPS 13.51 77.89 25.51 8.01 16.84 0.00 0.00 -
EY 7.40 1.28 3.92 12.49 5.94 0.00 0.00 -
DY 0.00 0.00 1.32 3.29 23.33 0.00 0.00 -
P/NAPS 0.63 0.54 0.92 0.32 0.91 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