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

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 94.5%
YoY- -11.38%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 1,926,457 1,134,097 1,042,913 975,826 1,014,096 302,565 320,322 34.83%
PBT 110,458 221,261 211,808 184,865 203,351 18,085 13,812 41.39%
Tax -30,761 -69,139 -63,440 -56,657 -58,680 -1,323 -796 83.82%
NP 79,697 152,122 148,368 128,208 144,671 16,762 13,016 35.23%
-
NP to SH 79,697 152,122 148,368 128,208 144,671 16,762 13,016 35.23%
-
Tax Rate 27.85% 31.25% 29.95% 30.65% 28.86% 7.32% 5.76% -
Total Cost 1,846,760 981,975 894,545 847,618 869,425 285,803 307,306 34.81%
-
Net Worth 3,012,685 2,905,155 2,613,772 2,412,648 2,128,126 340,281 302,307 46.67%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 3,012,685 2,905,155 2,613,772 2,412,648 2,128,126 340,281 302,307 46.67%
NOSH 693,017 693,354 693,308 693,289 693,200 420,100 419,870 8.70%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 4.14% 13.41% 14.23% 13.14% 14.27% 5.54% 4.06% -
ROE 2.65% 5.24% 5.68% 5.31% 6.80% 4.93% 4.31% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 277.98 163.57 150.43 140.75 146.29 72.02 76.29 24.03%
EPS 11.50 21.94 21.40 18.49 20.87 3.99 3.10 24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3472 4.19 3.77 3.48 3.07 0.81 0.72 34.92%
Adjusted Per Share Value based on latest NOSH - 692,924
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 277.87 163.58 150.43 140.75 146.27 43.64 46.20 34.83%
EPS 11.50 21.94 21.40 18.49 20.87 2.42 1.88 35.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.3455 4.1904 3.7701 3.48 3.0696 0.4908 0.4361 46.66%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 6.75 5.95 5.15 4.62 3.10 0.00 0.00 -
P/RPS 2.43 3.64 3.42 3.28 2.12 0.00 0.00 -
P/EPS 58.70 27.12 24.07 24.98 14.85 0.00 0.00 -
EY 1.70 3.69 4.16 4.00 6.73 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.42 1.37 1.33 1.01 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 24/08/07 25/08/06 29/08/05 27/08/04 26/08/03 11/10/02 27/08/01 -
Price 7.00 5.75 5.45 5.10 4.68 0.00 0.00 -
P/RPS 2.52 3.52 3.62 3.62 3.20 0.00 0.00 -
P/EPS 60.87 26.21 25.47 27.58 22.42 0.00 0.00 -
EY 1.64 3.82 3.93 3.63 4.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.61 1.37 1.45 1.47 1.52 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