[EONCAP] YoY Quarter Result on 31-Mar-2004 [#1]

Stock
[EONCAP] EON CAPITAL BHD
Announcement Date
13-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -24.76%
YoY- -2.45%
Quarter Report
Latest QR
Upcoming QR
EONCAP's Result
EONCAP's Financial Summary
View:
Show?
Quarter Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 640,731 547,565 494,206 494,349 498,311 152,293 155,592 26.59%
PBT 50,666 108,891 83,318 98,069 99,601 2,754 3,184 58.56%
Tax -14,377 -33,241 -26,098 -32,151 -32,029 -357 -176 108.23%
NP 36,289 75,650 57,220 65,918 67,572 2,397 3,008 51.41%
-
NP to SH 36,289 75,650 57,220 65,918 67,572 2,397 3,008 51.41%
-
Tax Rate 28.38% 30.53% 31.32% 32.78% 32.16% 12.96% 5.53% -
Total Cost 604,442 471,915 436,986 428,431 430,739 149,896 152,584 25.77%
-
Net Worth 3,052,994 2,903,822 2,566,230 2,078,791 1,919,737 323,805 296,502 47.47%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 3,052,994 2,903,822 2,566,230 2,078,791 1,919,737 323,805 296,502 47.47%
NOSH 693,862 693,400 693,575 692,930 693,046 420,526 429,714 8.30%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin 5.66% 13.82% 11.58% 13.33% 13.56% 1.57% 1.93% -
ROE 1.19% 2.61% 2.23% 3.17% 3.52% 0.74% 1.01% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 92.34 78.97 71.25 71.34 71.90 36.21 36.21 16.87%
EPS 5.23 10.91 8.25 9.51 9.75 0.57 0.70 39.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.40 4.1878 3.70 3.00 2.77 0.77 0.69 36.15%
Adjusted Per Share Value based on latest NOSH - 692,930
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 92.42 78.98 71.28 71.31 71.88 21.97 22.44 26.59%
EPS 5.23 10.91 8.25 9.51 9.75 0.35 0.43 51.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 4.4037 4.1885 3.7016 2.9985 2.769 0.4671 0.4277 47.46%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 6.70 5.80 5.65 5.60 2.49 0.00 0.00 -
P/RPS 7.26 7.34 7.93 7.85 3.46 0.00 0.00 -
P/EPS 128.11 53.16 68.48 58.87 25.54 0.00 0.00 -
EY 0.78 1.88 1.46 1.70 3.92 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.38 1.53 1.87 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 25/05/07 02/06/06 17/06/05 13/05/04 30/05/03 16/05/02 29/05/01 -
Price 6.80 6.10 5.20 4.84 2.79 0.00 0.00 -
P/RPS 7.36 7.72 7.30 6.78 3.88 0.00 0.00 -
P/EPS 130.02 55.91 63.03 50.88 28.62 0.00 0.00 -
EY 0.77 1.79 1.59 1.97 3.49 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.46 1.41 1.61 1.01 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