[EONCAP] YoY Quarter Result on 31-Dec-2005 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
24-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -1.67%
YoY- -17.55%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 690,962 462,446 653,202 536,704 526,033 501,498 185,854 24.44%
PBT 104,959 86,308 21,944 93,319 106,133 114,333 37,268 18.81%
Tax -39,252 13,728 -20,730 -26,488 -25,076 -26,722 -11,836 22.09%
NP 65,707 100,036 1,214 66,831 81,057 87,611 25,432 17.12%
-
NP to SH 65,707 100,036 1,214 66,831 81,057 87,611 25,432 17.12%
-
Tax Rate 37.40% -15.91% 94.47% 28.38% 23.63% 23.37% 31.76% -
Total Cost 625,255 362,410 651,988 469,873 444,976 413,887 160,422 25.42%
-
Net Worth 2,737,692 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 115,562 69.38%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - 107,911 110,922 59,597 45,196 - -
Div Payout % - - 8,888.89% 165.98% 73.53% 51.59% - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 2,737,692 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 115,562 69.38%
NOSH 684,423 693,310 674,444 693,267 692,991 695,325 57,781 50.92%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.51% 21.63% 0.19% 12.45% 15.41% 17.47% 13.68% -
ROE 2.40% 3.61% 0.04% 2.37% 3.90% 3.77% 22.01% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 100.96 66.70 96.85 77.42 75.91 72.12 321.65 -17.54%
EPS 9.48 14.00 0.18 9.64 11.69 12.60 44.00 -22.55%
DPS 0.00 0.00 16.00 16.00 8.60 6.50 0.00 -
NAPS 4.00 4.00 4.3239 4.0749 3.00 3.34 2.00 12.23%
Adjusted Per Share Value based on latest NOSH - 693,267
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 99.67 66.70 94.22 77.41 75.88 72.34 26.81 24.43%
EPS 9.48 14.43 0.18 9.64 11.69 12.64 3.67 17.11%
DPS 0.00 0.00 15.57 16.00 8.60 6.52 0.00 -
NAPS 3.9489 4.0001 4.2064 4.0748 2.9987 3.3498 0.1667 69.38%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 3.20 6.60 6.60 5.05 5.80 4.50 0.00 -
P/RPS 3.17 9.89 6.81 6.52 7.64 6.24 0.00 -
P/EPS 33.33 45.74 3,666.67 52.39 49.59 35.71 0.00 -
EY 3.00 2.19 0.03 1.91 2.02 2.80 0.00 -
DY 0.00 0.00 2.42 3.17 1.48 1.44 0.00 -
P/NAPS 0.80 1.65 1.53 1.24 1.93 1.35 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 30/04/03 -
Price 2.94 5.00 6.55 5.40 5.90 4.98 2.75 -
P/RPS 2.91 7.50 6.76 6.98 7.77 6.90 0.85 22.74%
P/EPS 30.62 34.65 3,638.89 56.02 50.44 39.52 6.25 30.29%
EY 3.27 2.89 0.03 1.79 1.98 2.53 16.01 -23.24%
DY 0.00 0.00 2.44 2.96 1.46 1.31 0.00 -
P/NAPS 0.74 1.25 1.51 1.33 1.97 1.49 1.38 -9.85%

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