[EON] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

22-Nov-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Sep-2006 [#3]

Profit Trend

QoQ- -196.58%

YoY- -111.47%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Cumulative Result
Revenue	1,546,600	1,917,473	1,400,100	1,425,759	2,140,280	3,104,648	3,962,850	-13.96%
YoY %	-19.34%	36.95%	-1.80%	-33.38%	-31.06%	-21.66%	-	-
Horiz. %	39.03%	48.39%	35.33%	35.98%	54.01%	78.34%	100.00%	-
PBT	30,013	51,242	54,506	-4,279	74,943	284,628	452,461	-35.18%
YoY %	-41.43%	-5.99%	1,373.80%	-105.71%	-73.67%	-37.09%	-	-
Horiz. %	6.63%	11.33%	12.05%	-0.95%	16.56%	62.91%	100.00%	-
Tax	-5,394	-8,555	-6,633	-2,582	-15,100	-148,334	-247,235	-45.73%
YoY %	36.95%	-28.98%	-156.89%	82.90%	89.82%	40.00%	-	-
Horiz. %	2.18%	3.46%	2.68%	1.04%	6.11%	60.00%	100.00%	-
NP	24,619	42,687	47,873	-6,861	59,843	136,294	205,226	-28.74%
YoY %	-42.33%	-10.83%	797.76%	-111.47%	-56.09%	-33.59%	-	-
Horiz. %	12.00%	20.80%	23.33%	-3.34%	29.16%	66.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	24,619	42,687	47,873	-6,861	59,843	136,294	205,226	-28.74%
YoY %	-42.33%	-10.83%	797.76%	-111.47%	-56.09%	-33.59%	-	-
Horiz. %	12.00%	20.80%	23.33%	-3.34%	29.16%	66.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.97%	16.70%	12.17%	-	20.15%	52.12%	54.64%	-
YoY %	7.60%	37.22%	0.00%	-	-61.34%	-4.61%	-	-
Horiz. %	32.89%	30.56%	22.27%	-	36.88%	95.39%	100.00%	-
Total Cost	1,521,981	1,874,786	1,352,227	1,432,620	2,080,437	2,968,354	3,757,624	-13.44%
YoY %	-18.82%	38.64%	-5.61%	-31.14%	-29.91%	-21.00%	-	-
Horiz. %	40.50%	49.89%	35.99%	38.13%	55.37%	79.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	637,256	650,017	831,743	1,009,263	1,031,002	1,146,305	2,114,125	-17.44%
YoY %	-1.96%	-21.85%	-17.59%	-2.11%	-10.06%	-45.78%	-	-
Horiz. %	30.14%	30.75%	39.34%	47.74%	48.77%	54.22%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Dividend
Div	-	2,490	-	-	12,451	24,758	501,947	-
YoY %	-	0.00%	-	-	-49.71%	-95.07%	-	-
Horiz. %	-	0.50%	-	-	2.48%	4.93%	100.00%	-
Div Payout %	-	5.83%	-	-	20.81%	18.17%	244.58%	-
YoY %	-	0.00%	-	-	14.53%	-92.57%	-	-
Horiz. %	-	2.38%	-	-	8.51%	7.43%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Equity
Net Worth	637,256	650,017	831,743	1,009,263	1,031,002	1,146,305	2,114,125	-17.44%
YoY %	-1.96%	-21.85%	-17.59%	-2.11%	-10.06%	-45.78%	-	-
Horiz. %	30.14%	30.75%	39.34%	47.74%	48.77%	54.22%	100.00%	-
NOSH	248,928	249,049	249,024	248,586	249,034	247,582	232,577	1.09%
YoY %	-0.05%	0.01%	0.18%	-0.18%	0.59%	6.45%	-	-
Horiz. %	107.03%	107.08%	107.07%	106.88%	107.08%	106.45%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Ratio Analysis
NP Margin	1.59%	2.23%	3.42%	-0.48%	2.80%	4.39%	5.18%	-
YoY %	-28.70%	-34.80%	812.50%	-117.14%	-36.22%	-15.25%	-	-
Horiz. %	30.69%	43.05%	66.02%	-9.27%	54.05%	84.75%	100.00%	-
ROE	3.86%	6.57%	5.76%	-0.68%	5.80%	11.89%	9.71%	-
YoY %	-41.25%	14.06%	947.06%	-111.72%	-51.22%	22.45%	-	-
Horiz. %	39.75%	67.66%	59.32%	-7.00%	59.73%	122.45%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Per Share
RPS	621.30	769.92	562.23	573.55	859.43	1,253.99	1,703.89	-14.88%
YoY %	-19.30%	36.94%	-1.97%	-33.26%	-31.46%	-26.40%	-	-
Horiz. %	36.46%	45.19%	33.00%	33.66%	50.44%	73.60%	100.00%	-
EPS	9.89	17.14	19.23	-2.76	24.03	55.05	88.24	-29.51%
YoY %	-42.30%	-10.87%	796.74%	-111.49%	-56.35%	-37.61%	-	-
Horiz. %	11.21%	19.42%	21.79%	-3.13%	27.23%	62.39%	100.00%	-
DPS	0.00	1.00	0.00	0.00	5.00	10.00	215.82	-
YoY %	0.00%	0.00%	0.00%	0.00%	-50.00%	-95.37%	-	-
Horiz. %	0.00%	0.46%	0.00%	0.00%	2.32%	4.63%	100.00%	-
NAPS	2.56	2.61	3.34	4.06	4.14	4.63	9.09	-18.33%
YoY %	-1.92%	-21.86%	-17.73%	-1.93%	-10.58%	-49.06%	-	-
Horiz. %	28.16%	28.71%	36.74%	44.66%	45.54%	50.94%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Adjusted Per Share Value based on latest NOSH - 248,930
RPS	621.07	770.01	562.24	572.55	859.48	1,246.74	1,591.37	-13.96%
YoY %	-19.34%	36.95%	-1.80%	-33.38%	-31.06%	-21.66%	-	-
Horiz. %	39.03%	48.39%	35.33%	35.98%	54.01%	78.34%	100.00%	-
EPS	9.89	17.14	19.22	-2.76	24.03	54.73	82.41	-28.73%
YoY %	-42.30%	-10.82%	796.38%	-111.49%	-56.09%	-33.59%	-	-
Horiz. %	12.00%	20.80%	23.32%	-3.35%	29.16%	66.41%	100.00%	-
DPS	0.00	1.00	0.00	0.00	5.00	9.94	201.57	-
YoY %	0.00%	0.00%	0.00%	0.00%	-49.70%	-95.07%	-	-
Horiz. %	0.00%	0.50%	0.00%	0.00%	2.48%	4.93%	100.00%	-
NAPS	2.559	2.6103	3.3401	4.0529	4.1402	4.6033	8.4898	-17.44%
YoY %	-1.97%	-21.85%	-17.59%	-2.11%	-10.06%	-45.78%	-	-
Horiz. %	30.14%	30.75%	39.34%	47.74%	48.77%	54.22%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	20/11/09	24/03/08	31/12/07	29/09/06	30/09/05	30/09/04	30/09/03	-
Price	0.565	1.80	2.08	1.93	3.52	3.10	8.20	-
P/RPS	0.09	0.23	0.37	0.34	0.41	0.25	0.48	-23.47%
YoY %	-60.87%	-37.84%	8.82%	-17.07%	64.00%	-47.92%	-	-
Horiz. %	18.75%	47.92%	77.08%	70.83%	85.42%	52.08%	100.00%	-
P/EPS	5.71	10.50	10.82	-69.93	14.65	5.63	9.29	-7.48%
YoY %	-45.62%	-2.96%	115.47%	-577.34%	160.21%	-39.40%	-	-
Horiz. %	61.46%	113.02%	116.47%	-752.74%	157.70%	60.60%	100.00%	-
EY	17.50	9.52	9.24	-1.43	6.83	17.76	10.76	8.08%
YoY %	83.82%	3.03%	746.15%	-120.94%	-61.54%	65.06%	-	-
Horiz. %	162.64%	88.48%	85.87%	-13.29%	63.48%	165.06%	100.00%	-
DY	0.00	0.56	0.00	0.00	1.42	3.23	26.32	-
YoY %	0.00%	0.00%	0.00%	0.00%	-56.04%	-87.73%	-	-
Horiz. %	0.00%	2.13%	0.00%	0.00%	5.40%	12.27%	100.00%	-
P/NAPS	0.22	0.69	0.62	0.48	0.85	0.67	0.90	-20.15%
YoY %	-68.12%	11.29%	29.17%	-43.53%	26.87%	-25.56%	-	-
Horiz. %	24.44%	76.67%	68.89%	53.33%	94.44%	74.44%	100.00%	-

	31/12/09	31/12/08	31/12/07	30/09/06	30/09/05	30/09/04	30/09/03	CAGR
Price Multiplier on Announcement Date
Date	23/02/10	24/03/08	25/02/08	22/11/06	29/11/05	29/11/04	20/11/03	-
Price	1.80	1.80	1.98	1.91	3.36	3.40	7.80	-
P/RPS	0.29	0.23	0.35	0.33	0.39	0.27	0.46	-7.10%
YoY %	26.09%	-34.29%	6.06%	-15.38%	44.44%	-41.30%	-	-
Horiz. %	63.04%	50.00%	76.09%	71.74%	84.78%	58.70%	100.00%	-
P/EPS	18.20	10.50	10.30	-69.20	13.98	6.18	8.84	12.23%
YoY %	73.33%	1.94%	114.88%	-594.99%	126.21%	-30.09%	-	-
Horiz. %	205.88%	118.78%	116.52%	-782.81%	158.14%	69.91%	100.00%	-
EY	5.49	9.52	9.71	-1.45	7.15	16.19	11.31	-10.90%
YoY %	-42.33%	-1.96%	769.66%	-120.28%	-55.84%	43.15%	-	-
Horiz. %	48.54%	84.17%	85.85%	-12.82%	63.22%	143.15%	100.00%	-
DY	0.00	0.56	0.00	0.00	1.49	2.94	27.67	-
YoY %	0.00%	0.00%	0.00%	0.00%	-49.32%	-89.37%	-	-
Horiz. %	0.00%	2.02%	0.00%	0.00%	5.38%	10.63%	100.00%	-
P/NAPS	0.70	0.69	0.59	0.47	0.81	0.73	0.86	-3.23%
YoY %	1.45%	16.95%	25.53%	-41.98%	10.96%	-15.12%	-	-
Horiz. %	81.40%	80.23%	68.60%	54.65%	94.19%	84.88%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos