[EONCAP] YoY Quarter Result on 31-Dec-2003 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
19-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -8.84%
YoY- 244.49%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 653,202 536,704 526,033 501,498 185,854 151,733 154,467 27.15%
PBT 21,944 93,319 106,133 114,333 37,268 10,386 -485 -
Tax -20,730 -26,488 -25,076 -26,722 -11,836 -376 5,624 -
NP 1,214 66,831 81,057 87,611 25,432 10,010 5,139 -21.36%
-
NP to SH 1,214 66,831 81,057 87,611 25,432 10,010 5,139 -21.36%
-
Tax Rate 94.47% 28.38% 23.63% 23.37% 31.76% 3.62% - -
Total Cost 651,988 469,873 444,976 413,887 160,422 141,723 149,328 27.83%
-
Net Worth 2,916,230 2,824,996 2,078,974 2,322,386 115,562 321,154 291,209 46.78%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div 107,911 110,922 59,597 45,196 - - - -
Div Payout % 8,888.89% 165.98% 73.53% 51.59% - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 2,916,230 2,824,996 2,078,974 2,322,386 115,562 321,154 291,209 46.78%
NOSH 674,444 693,267 692,991 695,325 57,781 417,083 428,249 7.85%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin 0.19% 12.45% 15.41% 17.47% 13.68% 6.60% 3.33% -
ROE 0.04% 2.37% 3.90% 3.77% 22.01% 3.12% 1.76% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 96.85 77.42 75.91 72.12 321.65 36.38 36.07 17.88%
EPS 0.18 9.64 11.69 12.60 44.00 2.40 1.20 -27.09%
DPS 16.00 16.00 8.60 6.50 0.00 0.00 0.00 -
NAPS 4.3239 4.0749 3.00 3.34 2.00 0.77 0.68 36.09%
Adjusted Per Share Value based on latest NOSH - 695,325
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 94.22 77.41 75.88 72.34 26.81 21.89 22.28 27.15%
EPS 0.18 9.64 11.69 12.64 3.67 1.44 0.74 -20.98%
DPS 15.57 16.00 8.60 6.52 0.00 0.00 0.00 -
NAPS 4.2064 4.0748 2.9987 3.3498 0.1667 0.4632 0.42 46.79%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 6.60 5.05 5.80 4.50 0.00 0.00 0.00 -
P/RPS 6.81 6.52 7.64 6.24 0.00 0.00 0.00 -
P/EPS 3,666.67 52.39 49.59 35.71 0.00 0.00 0.00 -
EY 0.03 1.91 2.02 2.80 0.00 0.00 0.00 -
DY 2.42 3.17 1.48 1.44 0.00 0.00 0.00 -
P/NAPS 1.53 1.24 1.93 1.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 05/04/01 -
Price 6.55 5.40 5.90 4.98 2.75 0.00 0.00 -
P/RPS 6.76 6.98 7.77 6.90 0.85 0.00 0.00 -
P/EPS 3,638.89 56.02 50.44 39.52 6.25 0.00 0.00 -
EY 0.03 1.79 1.98 2.53 16.01 0.00 0.00 -
DY 2.44 2.96 1.46 1.31 0.00 0.00 0.00 -
P/NAPS 1.51 1.33 1.97 1.49 1.38 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