[EON] YoY Quarter Result on 31-Dec-2009 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -97.97%
YoY- -97.5%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 455,804 533,219 535,904 419,760 778,561 817,942 1,213,706 -14.48%
PBT 172 11,936 13,253 -14,105 29,930 52,610 171,710 -66.83%
Tax 115 -472 -3,698 140 -6,999 -10,084 -93,642 -
NP 287 11,464 9,555 -13,965 22,931 42,526 78,068 -59.17%
-
NP to SH 287 11,464 9,555 -13,965 22,931 42,526 78,068 -59.17%
-
Tax Rate -66.86% 3.95% 27.90% - 23.38% 19.17% 54.53% -
Total Cost 455,517 521,755 526,349 433,725 755,630 775,416 1,135,638 -13.58%
-
Net Worth 612,266 650,457 831,085 1,010,657 1,030,774 1,151,434 2,132,966 -18.08%
Dividend
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 612,266 650,457 831,085 1,010,657 1,030,774 1,151,434 2,132,966 -18.08%
NOSH 239,166 249,217 248,828 248,930 248,979 248,690 234,649 0.30%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.06% 2.15% 1.78% -3.33% 2.95% 5.20% 6.43% -
ROE 0.05% 1.76% 1.15% -1.38% 2.22% 3.69% 3.66% -
Per Share
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 190.58 213.96 215.37 168.63 312.70 328.90 517.24 -14.74%
EPS 0.12 4.60 3.84 -5.61 9.21 17.10 33.27 -59.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.56 2.61 3.34 4.06 4.14 4.63 9.09 -18.33%
Adjusted Per Share Value based on latest NOSH - 239,166
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 183.04 214.13 215.20 168.56 312.65 328.46 487.39 -14.48%
EPS 0.12 4.60 3.84 -5.61 9.21 17.08 31.35 -58.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.4587 2.6121 3.3374 4.0585 4.1393 4.6239 8.5654 -18.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 0.30 0.84 0.97 1.14 1.13 0.94 1.59 -23.39%
P/EPS 470.83 39.13 54.17 -34.40 38.22 18.13 24.65 60.22%
EY 0.21 2.56 1.85 -2.91 2.62 5.52 4.06 -37.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.69 0.62 0.48 0.85 0.67 0.90 -20.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
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 0.94 0.84 0.92 1.13 1.07 1.03 1.51 -7.29%
P/EPS 1,500.00 39.13 51.56 -34.05 36.48 19.88 23.44 94.37%
EY 0.07 2.56 1.94 -2.94 2.74 5.03 4.27 -48.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.69 0.59 0.47 0.81 0.73 0.86 -3.23%

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