[EON] YoY Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 8.61%
YoY- -43.6%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 2,419,872 1,895,003 3,094,103 3,901,173 4,987,051 7,427,704 7,548,331 -14.51%
PBT 31,928 103,550 101,833 300,528 579,681 906,550 820,342 -36.08%
Tax -6,249 -9,307 -22,963 -152,501 -317,245 -417,640 -370,384 -43.04%
NP 25,679 94,243 78,870 148,027 262,436 488,910 449,958 -32.62%
-
NP to SH 25,679 94,243 78,870 148,027 262,436 488,910 449,958 -32.62%
-
Tax Rate 19.57% 8.99% 22.55% 50.74% 54.73% 46.07% 45.15% -
Total Cost 2,394,193 1,800,760 3,015,233 3,753,146 4,724,615 6,938,794 7,098,373 -13.91%
-
Net Worth 617,690 878,863 1,050,604 1,160,218 2,173,036 2,250,840 2,420,066 -17.16%
Dividend
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div 273,975 33,610 57,260 277,659 559,904 1,124,273 148,523 8.80%
Div Payout % 1,066.93% 35.66% 72.60% 187.57% 213.35% 229.96% 33.01% -
Equity
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 617,690 878,863 1,050,604 1,160,218 2,173,036 2,250,840 2,420,066 -17.16%
NOSH 249,068 248,969 248,958 247,909 235,431 229,443 228,497 1.19%
Ratio Analysis
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 1.06% 4.97% 2.55% 3.79% 5.26% 6.58% 5.96% -
ROE 4.16% 10.72% 7.51% 12.76% 12.08% 21.72% 18.59% -
Per Share
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 971.57 761.14 1,242.82 1,573.63 2,118.26 3,237.27 3,303.46 -15.52%
EPS 10.31 37.85 31.68 59.71 111.47 213.09 196.92 -33.41%
DPS 110.00 13.50 23.00 112.00 237.82 490.00 65.00 7.52%
NAPS 2.48 3.53 4.22 4.68 9.23 9.81 10.5912 -18.14%
Adjusted Per Share Value based on latest NOSH - 249,108
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 971.76 760.98 1,242.51 1,566.61 2,002.67 2,982.77 3,031.21 -14.51%
EPS 10.31 37.85 31.67 59.44 105.39 196.33 180.69 -32.62%
DPS 110.02 13.50 22.99 111.50 224.84 451.48 59.64 8.81%
NAPS 2.4805 3.5293 4.2189 4.6591 8.7263 9.0388 9.7183 -17.16%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/03/08 24/03/08 30/12/05 31/12/04 31/12/03 - - -
Price 1.80 1.80 3.00 3.54 7.80 0.00 0.00 -
P/RPS 0.19 0.24 0.24 0.22 0.37 0.00 0.00 -
P/EPS 17.46 4.76 9.47 5.93 7.00 0.00 0.00 -
EY 5.73 21.03 10.56 16.87 14.29 0.00 0.00 -
DY 61.11 7.50 7.67 31.64 30.49 0.00 0.00 -
P/NAPS 0.73 0.51 0.71 0.76 0.85 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 24/03/08 24/03/08 22/02/06 24/02/05 25/02/04 26/02/03 28/02/02 -
Price 1.80 1.80 3.00 4.18 8.75 7.55 0.00 -
P/RPS 0.19 0.24 0.24 0.27 0.41 0.23 0.00 -
P/EPS 17.46 4.76 9.47 7.00 7.85 3.54 0.00 -
EY 5.73 21.03 10.56 14.28 12.74 28.22 0.00 -
DY 61.11 7.50 7.67 26.79 27.18 64.90 0.00 -
P/NAPS 0.73 0.51 0.71 0.89 0.95 0.77 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