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

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -5.5%
YoY- -19.21%
View:
Show?
Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 963,102 586,532 548,707 481,477 515,785 150,272 164,730 34.20%
PBT 59,792 112,370 128,490 86,796 103,750 15,331 10,628 33.34%
Tax -16,384 -35,898 -37,342 -24,506 -26,651 -966 -620 72.54%
NP 43,408 76,472 91,148 62,290 77,099 14,365 10,008 27.68%
-
NP to SH 43,408 76,472 91,148 62,290 77,099 14,365 10,008 27.68%
-
Tax Rate 27.40% 31.95% 29.06% 28.23% 25.69% 6.30% 5.83% -
Total Cost 919,694 510,060 457,559 419,187 438,686 135,907 154,722 34.57%
-
Net Worth 3,014,428 2,904,965 2,613,140 2,411,378 2,128,542 340,223 300,239 46.85%
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 3,014,428 2,904,965 2,613,140 2,411,378 2,128,542 340,223 300,239 46.85%
NOSH 693,418 693,309 693,140 692,924 693,336 420,029 416,999 8.84%
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 4.51% 13.04% 16.61% 12.94% 14.95% 9.56% 6.08% -
ROE 1.44% 2.63% 3.49% 2.58% 3.62% 4.22% 3.33% -
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 138.89 84.60 79.16 69.48 74.39 35.78 39.50 23.30%
EPS 6.26 11.03 13.15 8.99 11.12 3.42 2.40 17.31%
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 138.92 84.60 79.15 69.45 74.40 21.68 23.76 34.20%
EPS 6.26 11.03 13.15 8.98 11.12 2.07 1.44 27.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.348 4.1902 3.7692 3.4782 3.0702 0.4907 0.4331 46.85%
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 4.86 7.03 6.51 6.65 4.17 0.00 0.00 -
P/EPS 107.83 53.94 39.16 51.39 27.88 0.00 0.00 -
EY 0.93 1.85 2.55 1.95 3.59 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 5.04 6.80 6.88 7.34 6.29 0.00 0.00 -
P/EPS 111.82 52.13 41.44 56.73 42.09 0.00 0.00 -
EY 0.89 1.92 2.41 1.76 2.38 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