[EONCAP] YoY Quarter Result on 30-Jun-2006 [#2]

Stock

[EONCAP] EON CAPITAL BHD

Announcement Date

25-Aug-2006

Admission Sponsor

Sponsor

Financial Year

31-Dec-2006

Quarter

30-Jun-2006 [#2]

Profit Trend

QoQ- 1.09%

YoY- -16.1%

Quarter Report

ECB Condensed Financial Statement 30 June 2006.pdf

Latest QR

Upcoming QR

EONCAP's Result

EONCAP's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Quarter Result
Revenue	582,292	647,508	963,102	586,532	548,707	481,477	515,785	2.04%
YoY %	-10.07%	-32.77%	64.20%	6.89%	13.96%	-6.65%	-	-
Horiz. %	112.89%	125.54%	186.73%	113.72%	106.38%	93.35%	100.00%	-
PBT	112,438	-96,614	59,792	112,370	128,490	86,796	103,750	1.34%
YoY %	216.38%	-261.58%	-46.79%	-12.55%	48.04%	-16.34%	-	-
Horiz. %	108.37%	-93.12%	57.63%	108.31%	123.85%	83.66%	100.00%	-
Tax	12,165	19,415	-16,384	-35,898	-37,342	-24,506	-26,651	-
YoY %	-37.34%	218.50%	54.36%	3.87%	-52.38%	8.05%	-	-
Horiz. %	-45.65%	-72.85%	61.48%	134.70%	140.11%	91.95%	100.00%	-
NP	124,603	-77,199	43,408	76,472	91,148	62,290	77,099	8.32%
YoY %	261.40%	-277.85%	-43.24%	-16.10%	46.33%	-19.21%	-	-
Horiz. %	161.61%	-100.13%	56.30%	99.19%	118.22%	80.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	124,603	-77,199	43,408	76,472	91,148	62,290	77,099	8.32%
YoY %	261.40%	-277.85%	-43.24%	-16.10%	46.33%	-19.21%	-	-
Horiz. %	161.61%	-100.13%	56.30%	99.19%	118.22%	80.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-10.82%	-	27.40%	31.95%	29.06%	28.23%	25.69%	-
YoY %	0.00%	-	-14.24%	9.94%	2.94%	9.89%	-	-
Horiz. %	-42.12%	-	106.66%	124.37%	113.12%	109.89%	100.00%	-
Total Cost	457,689	724,707	919,694	510,060	457,559	419,187	438,686	0.70%
YoY %	-36.84%	-21.20%	80.31%	11.47%	9.15%	-4.44%	-	-
Horiz. %	104.33%	165.20%	209.65%	116.27%	104.30%	95.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	3,392,710	3,038,635	3,014,428	2,904,965	2,613,140	2,411,378	2,128,542	8.07%
YoY %	11.65%	0.80%	3.77%	11.17%	8.37%	13.29%	-	-
Horiz. %	159.39%	142.76%	141.62%	136.48%	122.77%	113.29%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Equity
Net Worth	3,392,710	3,038,635	3,014,428	2,904,965	2,613,140	2,411,378	2,128,542	8.07%
YoY %	11.65%	0.80%	3.77%	11.17%	8.37%	13.29%	-	-
Horiz. %	159.39%	142.76%	141.62%	136.48%	122.77%	113.29%	100.00%	-
NOSH	693,394	693,277	693,418	693,309	693,140	692,924	693,336	0.00%
YoY %	0.02%	-0.02%	0.02%	0.02%	0.03%	-0.06%	-	-
Horiz. %	100.01%	99.99%	100.01%	100.00%	99.97%	99.94%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Ratio Analysis
NP Margin	21.40%	-11.92%	4.51%	13.04%	16.61%	12.94%	14.95%	-
YoY %	279.53%	-364.30%	-65.41%	-21.49%	28.36%	-13.44%	-	-
Horiz. %	143.14%	-79.73%	30.17%	87.22%	111.10%	86.56%	100.00%	-
ROE	3.67%	-2.54%	1.44%	2.63%	3.49%	2.58%	3.62%	-
YoY %	244.49%	-276.39%	-45.25%	-24.64%	35.27%	-28.73%	-	-
Horiz. %	101.38%	-70.17%	39.78%	72.65%	96.41%	71.27%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Per Share
RPS	83.98	93.40	138.89	84.60	79.16	69.48	74.39	2.03%
YoY %	-10.09%	-32.75%	64.17%	6.87%	13.93%	-6.60%	-	-
Horiz. %	112.89%	125.55%	186.71%	113.72%	106.41%	93.40%	100.00%	-
EPS	17.97	-11.14	6.26	11.03	13.15	8.99	11.12	8.32%
YoY %	261.31%	-277.96%	-43.25%	-16.12%	46.27%	-19.15%	-	-
Horiz. %	161.60%	-100.18%	56.29%	99.19%	118.26%	80.85%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.8929	4.383	4.3472	4.19	3.77	3.48	3.07	8.07%
YoY %	11.63%	0.82%	3.75%	11.14%	8.33%	13.36%	-	-
Horiz. %	159.38%	142.77%	141.60%	136.48%	122.80%	113.36%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Adjusted Per Share Value based on latest NOSH - 693,309
RPS	83.99	93.40	138.92	84.60	79.15	69.45	74.40	2.03%
YoY %	-10.07%	-32.77%	64.21%	6.89%	13.97%	-6.65%	-	-
Horiz. %	112.89%	125.54%	186.72%	113.71%	106.38%	93.35%	100.00%	-
EPS	17.97	-11.14	6.26	11.03	13.15	8.98	11.12	8.32%
YoY %	261.31%	-277.96%	-43.25%	-16.12%	46.44%	-19.24%	-	-
Horiz. %	161.60%	-100.18%	56.29%	99.19%	118.26%	80.76%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	4.8937	4.383	4.348	4.1902	3.7692	3.4782	3.0702	8.07%
YoY %	11.65%	0.80%	3.77%	11.17%	8.37%	13.29%	-	-
Horiz. %	159.39%	142.76%	141.62%	136.48%	122.77%	113.29%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/09	30/06/08	29/06/07	30/06/06	30/06/05	30/06/04	30/06/03	-
Price	4.58	4.52	6.75	5.95	5.15	4.62	3.10	-
P/RPS	5.45	4.84	4.86	7.03	6.51	6.65	4.17	4.55%
YoY %	12.60%	-0.41%	-30.87%	7.99%	-2.11%	59.47%	-	-
Horiz. %	130.70%	116.07%	116.55%	168.59%	156.12%	159.47%	100.00%	-
P/EPS	25.49	-40.59	107.83	53.94	39.16	51.39	27.88	-1.48%
YoY %	162.80%	-137.64%	99.91%	37.74%	-23.80%	84.33%	-	-
Horiz. %	91.43%	-145.59%	386.76%	193.47%	140.46%	184.33%	100.00%	-
EY	3.92	-2.46	0.93	1.85	2.55	1.95	3.59	1.47%
YoY %	259.35%	-364.52%	-49.73%	-27.45%	30.77%	-45.68%	-	-
Horiz. %	109.19%	-68.52%	25.91%	51.53%	71.03%	54.32%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.94	1.03	1.55	1.42	1.37	1.33	1.01	-1.18%
YoY %	-8.74%	-33.55%	9.15%	3.65%	3.01%	31.68%	-	-
Horiz. %	93.07%	101.98%	153.47%	140.59%	135.64%	131.68%	100.00%	-

	30/06/09	30/06/08	30/06/07	30/06/06	30/06/05	30/06/04	30/06/03	CAGR
Price Multiplier on Announcement Date
Date	20/08/09	18/08/08	24/08/07	25/08/06	29/08/05	27/08/04	26/08/03	-
Price	4.59	4.52	7.00	5.75	5.45	5.10	4.68	-
P/RPS	5.47	4.84	5.04	6.80	6.88	7.34	6.29	-2.29%
YoY %	13.02%	-3.97%	-25.88%	-1.16%	-6.27%	16.69%	-	-
Horiz. %	86.96%	76.95%	80.13%	108.11%	109.38%	116.69%	100.00%	-
P/EPS	25.54	-40.59	111.82	52.13	41.44	56.73	42.09	-7.98%
YoY %	162.92%	-136.30%	114.50%	25.80%	-26.95%	34.78%	-	-
Horiz. %	60.68%	-96.44%	265.67%	123.85%	98.46%	134.78%	100.00%	-
EY	3.92	-2.46	0.89	1.92	2.41	1.76	2.38	8.66%
YoY %	259.35%	-376.40%	-53.65%	-20.33%	36.93%	-26.05%	-	-
Horiz. %	164.71%	-103.36%	37.39%	80.67%	101.26%	73.95%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.94	1.03	1.61	1.37	1.45	1.47	1.52	-7.69%
YoY %	-8.74%	-36.02%	17.52%	-5.52%	-1.36%	-3.29%	-	-
Horiz. %	61.84%	67.76%	105.92%	90.13%	95.39%	96.71%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos