[EONCAP] YoY Quarter Result on 30-Sep-2003 [#3]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
11-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 24.66%
YoY- 47.88%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 581,730 516,182 488,223 542,327 541,057 174,898 166,741 23.14%
PBT 75,716 95,200 110,336 132,991 97,566 11,846 13,089 33.96%
Tax -16,575 -27,234 -36,452 -36,880 -32,575 -200 -252 100.84%
NP 59,141 67,966 73,884 96,111 64,991 11,646 12,837 28.97%
-
NP to SH 59,141 67,966 73,884 96,111 64,991 11,646 12,837 28.97%
-
Tax Rate 21.89% 28.61% 33.04% 27.73% 33.39% 1.69% 1.93% -
Total Cost 522,589 448,216 414,339 446,216 476,066 163,252 153,904 22.58%
-
Net Worth 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 307,787 277,444 48.46%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 2,974,383 2,677,028 2,079,583 2,219,541 1,742,311 307,787 277,444 48.46%
NOSH 693,329 693,530 693,194 691,446 691,393 415,928 414,096 8.96%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin 10.17% 13.17% 15.13% 17.72% 12.01% 6.66% 7.70% -
ROE 1.99% 2.54% 3.55% 4.33% 3.73% 3.78% 4.63% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.90 74.43 70.43 78.43 78.26 42.05 40.27 13.00%
EPS 8.53 9.80 10.66 13.90 9.40 2.80 3.10 18.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.29 3.86 3.00 3.21 2.52 0.74 0.67 36.24%
Adjusted Per Share Value based on latest NOSH - 691,446
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 83.91 74.45 70.42 78.23 78.04 25.23 24.05 23.14%
EPS 8.53 9.80 10.66 13.86 9.37 1.68 1.85 28.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.2903 3.8614 2.9996 3.2015 2.5131 0.444 0.4002 48.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 5.75 5.40 5.50 4.20 0.00 0.00 0.00 -
P/RPS 6.85 7.26 7.81 5.35 0.00 0.00 0.00 -
P/EPS 67.41 55.10 51.60 30.22 0.00 0.00 0.00 -
EY 1.48 1.81 1.94 3.31 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.34 1.40 1.83 1.31 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 18/11/05 17/11/04 11/02/04 18/12/02 23/11/01 29/11/00 -
Price 6.15 5.40 5.90 5.05 0.00 0.00 0.00 -
P/RPS 7.33 7.26 8.38 6.44 0.00 0.00 0.00 -
P/EPS 72.10 55.10 55.35 36.33 0.00 0.00 0.00 -
EY 1.39 1.81 1.81 2.75 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.43 1.40 1.97 1.57 0.00 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