[EONCAP] YoY Quarter Result on 30-Jun-2009 [#2]

Announcement Date
20-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 56.61%
YoY- 261.4%
View:
Show?
Quarter Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 680,958 582,292 647,508 963,102 586,532 548,707 481,477 5.94%
PBT 149,539 112,438 -96,614 59,792 112,370 128,490 86,796 9.48%
Tax -36,222 12,165 19,415 -16,384 -35,898 -37,342 -24,506 6.72%
NP 113,317 124,603 -77,199 43,408 76,472 91,148 62,290 10.48%
-
NP to SH 113,317 124,603 -77,199 43,408 76,472 91,148 62,290 10.48%
-
Tax Rate 24.22% -10.82% - 27.40% 31.95% 29.06% 28.23% -
Total Cost 567,641 457,689 724,707 919,694 510,060 457,559 419,187 5.18%
-
Net Worth 3,730,312 3,392,710 3,038,635 3,014,428 2,904,965 2,613,140 2,411,378 7.53%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 3,730,312 3,392,710 3,038,635 3,014,428 2,904,965 2,613,140 2,411,378 7.53%
NOSH 693,070 693,394 693,277 693,418 693,309 693,140 692,924 0.00%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 16.64% 21.40% -11.92% 4.51% 13.04% 16.61% 12.94% -
ROE 3.04% 3.67% -2.54% 1.44% 2.63% 3.49% 2.58% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.25 83.98 93.40 138.89 84.60 79.16 69.48 5.94%
EPS 16.35 17.97 -11.14 6.26 11.03 13.15 8.99 10.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3823 4.8929 4.383 4.3472 4.19 3.77 3.48 7.53%
Adjusted Per Share Value based on latest NOSH - 693,394
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 98.22 83.99 93.40 138.92 84.60 79.15 69.45 5.94%
EPS 16.34 17.97 -11.14 6.26 11.03 13.15 8.98 10.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.3806 4.8937 4.383 4.348 4.1902 3.7692 3.4782 7.53%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 6.90 4.58 4.52 6.75 5.95 5.15 4.62 -
P/RPS 7.02 5.45 4.84 4.86 7.03 6.51 6.65 0.90%
P/EPS 42.20 25.49 -40.59 107.83 53.94 39.16 51.39 -3.22%
EY 2.37 3.92 -2.46 0.93 1.85 2.55 1.95 3.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.28 0.94 1.03 1.55 1.42 1.37 1.33 -0.63%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 12/08/10 20/08/09 18/08/08 24/08/07 25/08/06 29/08/05 27/08/04 -
Price 6.98 4.59 4.52 7.00 5.75 5.45 5.10 -
P/RPS 7.10 5.47 4.84 5.04 6.80 6.88 7.34 -0.55%
P/EPS 42.69 25.54 -40.59 111.82 52.13 41.44 56.73 -4.62%
EY 2.34 3.92 -2.46 0.89 1.92 2.41 1.76 4.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 0.94 1.03 1.61 1.37 1.45 1.47 -2.02%

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