[EONCAP] YoY Quarter Result on 31-Dec-2004 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 9.71%
YoY- -7.48%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 462,446 653,202 536,704 526,033 501,498 185,854 151,733 20.40%
PBT 86,308 21,944 93,319 106,133 114,333 37,268 10,386 42.29%
Tax 13,728 -20,730 -26,488 -25,076 -26,722 -11,836 -376 -
NP 100,036 1,214 66,831 81,057 87,611 25,432 10,010 46.73%
-
NP to SH 100,036 1,214 66,831 81,057 87,611 25,432 10,010 46.73%
-
Tax Rate -15.91% 94.47% 28.38% 23.63% 23.37% 31.76% 3.62% -
Total Cost 362,410 651,988 469,873 444,976 413,887 160,422 141,723 16.93%
-
Net Worth 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 115,562 321,154 43.21%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - 107,911 110,922 59,597 45,196 - - -
Div Payout % - 8,888.89% 165.98% 73.53% 51.59% - - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 115,562 321,154 43.21%
NOSH 693,310 674,444 693,267 692,991 695,325 57,781 417,083 8.83%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin 21.63% 0.19% 12.45% 15.41% 17.47% 13.68% 6.60% -
ROE 3.61% 0.04% 2.37% 3.90% 3.77% 22.01% 3.12% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.70 96.85 77.42 75.91 72.12 321.65 36.38 10.62%
EPS 14.00 0.18 9.64 11.69 12.60 44.00 2.40 34.15%
DPS 0.00 16.00 16.00 8.60 6.50 0.00 0.00 -
NAPS 4.00 4.3239 4.0749 3.00 3.34 2.00 0.77 31.58%
Adjusted Per Share Value based on latest NOSH - 692,991
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 66.70 94.22 77.41 75.88 72.34 26.81 21.89 20.39%
EPS 14.43 0.18 9.64 11.69 12.64 3.67 1.44 46.80%
DPS 0.00 15.57 16.00 8.60 6.52 0.00 0.00 -
NAPS 4.0001 4.2064 4.0748 2.9987 3.3498 0.1667 0.4632 43.21%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 6.60 6.60 5.05 5.80 4.50 0.00 0.00 -
P/RPS 9.89 6.81 6.52 7.64 6.24 0.00 0.00 -
P/EPS 45.74 3,666.67 52.39 49.59 35.71 0.00 0.00 -
EY 2.19 0.03 1.91 2.02 2.80 0.00 0.00 -
DY 0.00 2.42 3.17 1.48 1.44 0.00 0.00 -
P/NAPS 1.65 1.53 1.24 1.93 1.35 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 22/02/02 -
Price 5.00 6.55 5.40 5.90 4.98 2.75 0.00 -
P/RPS 7.50 6.76 6.98 7.77 6.90 0.85 0.00 -
P/EPS 34.65 3,638.89 56.02 50.44 39.52 6.25 0.00 -
EY 2.89 0.03 1.79 1.98 2.53 16.01 0.00 -
DY 0.00 2.44 2.96 1.46 1.31 0.00 0.00 -
P/NAPS 1.25 1.51 1.33 1.97 1.49 1.38 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