[EONCAP] YoY Quarter Result on 31-Dec-2006 [#4]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -97.95%
YoY- -98.18%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 607,705 690,962 462,446 653,202 536,704 526,033 501,498 3.25%
PBT 101,919 104,959 86,308 21,944 93,319 106,133 114,333 -1.89%
Tax -40,328 -39,252 13,728 -20,730 -26,488 -25,076 -26,722 7.09%
NP 61,591 65,707 100,036 1,214 66,831 81,057 87,611 -5.69%
-
NP to SH 61,591 65,707 100,036 1,214 66,831 81,057 87,611 -5.69%
-
Tax Rate 39.57% 37.40% -15.91% 94.47% 28.38% 23.63% 23.37% -
Total Cost 546,114 625,255 362,410 651,988 469,873 444,976 413,887 4.72%
-
Net Worth 3,555,493 2,737,692 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 7.34%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 107,911 110,922 59,597 45,196 -
Div Payout % - - - 8,888.89% 165.98% 73.53% 51.59% -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 3,555,493 2,737,692 2,773,240 2,916,230 2,824,996 2,078,974 2,322,386 7.34%
NOSH 693,592 684,423 693,310 674,444 693,267 692,991 695,325 -0.04%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 10.14% 9.51% 21.63% 0.19% 12.45% 15.41% 17.47% -
ROE 1.73% 2.40% 3.61% 0.04% 2.37% 3.90% 3.77% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.62 100.96 66.70 96.85 77.42 75.91 72.12 3.29%
EPS 8.88 9.48 14.00 0.18 9.64 11.69 12.60 -5.65%
DPS 0.00 0.00 0.00 16.00 16.00 8.60 6.50 -
NAPS 5.1262 4.00 4.00 4.3239 4.0749 3.00 3.34 7.39%
Adjusted Per Share Value based on latest NOSH - 674,444
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 87.66 99.67 66.70 94.22 77.41 75.88 72.34 3.25%
EPS 8.88 9.48 14.43 0.18 9.64 11.69 12.64 -5.70%
DPS 0.00 0.00 0.00 15.57 16.00 8.60 6.52 -
NAPS 5.1285 3.9489 4.0001 4.2064 4.0748 2.9987 3.3498 7.34%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 6.84 3.20 6.60 6.60 5.05 5.80 4.50 -
P/RPS 7.81 3.17 9.89 6.81 6.52 7.64 6.24 3.80%
P/EPS 77.03 33.33 45.74 3,666.67 52.39 49.59 35.71 13.65%
EY 1.30 3.00 2.19 0.03 1.91 2.02 2.80 -11.99%
DY 0.00 0.00 0.00 2.42 3.17 1.48 1.44 -
P/NAPS 1.33 0.80 1.65 1.53 1.24 1.93 1.35 -0.24%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 19/02/10 27/02/09 25/02/08 27/02/07 24/02/06 28/02/05 19/02/04 -
Price 6.90 2.94 5.00 6.55 5.40 5.90 4.98 -
P/RPS 7.88 2.91 7.50 6.76 6.98 7.77 6.90 2.23%
P/EPS 77.70 30.62 34.65 3,638.89 56.02 50.44 39.52 11.91%
EY 1.29 3.27 2.89 0.03 1.79 1.98 2.53 -10.60%
DY 0.00 0.00 0.00 2.44 2.96 1.46 1.31 -
P/NAPS 1.35 0.74 1.25 1.51 1.33 1.97 1.49 -1.62%

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