[EONCAP] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
17-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 57.63%
YoY- -16.07%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 2,913,711 1,715,827 1,559,089 1,464,049 1,556,423 1,407,958 495,220 34.34%
PBT 199,149 296,977 307,008 295,201 336,342 246,377 25,658 40.68%
Tax -55,951 -85,714 -90,674 -93,109 -95,560 -90,602 -996 95.64%
NP 143,198 211,263 216,334 202,092 240,782 155,775 24,662 34.04%
-
NP to SH 143,198 211,263 216,334 202,092 240,782 155,775 24,662 34.04%
-
Tax Rate 28.10% 28.86% 29.53% 31.54% 28.41% 36.77% 3.88% -
Total Cost 2,770,513 1,504,564 1,342,755 1,261,957 1,315,641 1,252,183 470,558 34.35%
-
Net Worth 3,060,597 2,973,485 2,675,582 2,079,764 2,227,406 1,744,679 309,319 46.49%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 3,060,597 2,973,485 2,675,582 2,079,764 2,227,406 1,744,679 309,319 46.49%
NOSH 693,117 693,120 693,156 693,254 693,896 692,333 417,999 8.78%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 4.91% 12.31% 13.88% 13.80% 15.47% 11.06% 4.98% -
ROE 4.68% 7.10% 8.09% 9.72% 10.81% 8.93% 7.97% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 420.38 247.55 224.93 211.18 224.30 203.36 118.47 23.48%
EPS 20.66 30.48 31.21 29.15 34.70 22.50 5.90 23.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4157 4.29 3.86 3.00 3.21 2.52 0.74 34.65%
Adjusted Per Share Value based on latest NOSH - 693,194
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 420.28 247.49 224.88 211.18 224.50 203.09 71.43 34.34%
EPS 20.66 30.47 31.20 29.15 34.73 22.47 3.56 34.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4146 4.289 3.8593 2.9999 3.2128 2.5165 0.4462 46.49%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 6.85 5.75 5.40 5.50 4.20 0.00 0.00 -
P/RPS 1.63 2.32 2.40 2.60 1.87 0.00 0.00 -
P/EPS 33.16 18.86 17.30 18.87 12.10 0.00 0.00 -
EY 3.02 5.30 5.78 5.30 8.26 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.34 1.40 1.83 1.31 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 16/11/07 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 -
Price 6.95 6.15 5.40 5.90 5.05 0.00 0.00 -
P/RPS 1.65 2.48 2.40 2.79 2.25 0.00 0.00 -
P/EPS 33.64 20.18 17.30 20.24 14.55 0.00 0.00 -
EY 2.97 4.96 5.78 4.94 6.87 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.43 1.40 1.97 1.57 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