[EON] YoY TTM Result on 30-Jun-2005 [#2]

Stock

[EON] EDARAN OTOMOBIL NASIONAL BHD

Announcement Date

24-Aug-2005

Admission Sponsor

Sponsor

Financial Year

31-Dec-2005

Quarter

30-Jun-2005 [#2]

Profit Trend

QoQ- -24.18%

YoY- -60.2%

Quarter Report

EON's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
TTM Result
Revenue	2,415,061	1,700,641	2,738,383	2,976,186	4,524,613	6,117,385	8,032,567	-17.47%
YoY %	42.01%	-37.90%	-7.99%	-34.22%	-26.04%	-23.84%	-	-
Horiz. %	30.07%	21.17%	34.09%	37.05%	56.33%	76.16%	100.00%	-
PBT	101,603	62,573	66,646	113,523	530,948	751,577	890,771	-29.31%
YoY %	62.38%	-6.11%	-41.29%	-78.62%	-29.36%	-15.63%	-	-
Horiz. %	11.41%	7.02%	7.48%	12.74%	59.61%	84.37%	100.00%	-
Tax	-14,455	-1,010	-17,584	-22,352	-301,902	-374,744	-395,814	-41.07%
YoY %	-1,331.19%	94.26%	21.33%	92.60%	19.44%	5.32%	-	-
Horiz. %	3.65%	0.26%	4.44%	5.65%	76.27%	94.68%	100.00%	-
NP	87,148	61,563	49,062	91,171	229,046	376,833	494,957	-24.23%
YoY %	41.56%	25.48%	-46.19%	-60.20%	-39.22%	-23.87%	-	-
Horiz. %	17.61%	12.44%	9.91%	18.42%	46.28%	76.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,148	61,563	49,062	91,171	229,046	376,833	494,957	-24.23%
YoY %	41.56%	25.48%	-46.19%	-60.20%	-39.22%	-23.87%	-	-
Horiz. %	17.61%	12.44%	9.91%	18.42%	46.28%	76.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.23%	1.61%	26.38%	19.69%	56.86%	49.86%	44.43%	-
YoY %	783.85%	-93.90%	33.98%	-65.37%	14.04%	12.22%	-	-
Horiz. %	32.03%	3.62%	59.37%	44.32%	127.98%	112.22%	100.00%	-
Total Cost	2,327,913	1,639,078	2,689,321	2,885,015	4,295,567	5,740,552	7,537,610	-17.11%
YoY %	42.03%	-39.05%	-6.78%	-32.84%	-25.17%	-23.84%	-	-
Horiz. %	30.88%	21.75%	35.68%	38.27%	56.99%	76.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	636,976	822,135	1,023,016	1,017,785	2,334,333	2,342,071	2,522,316	-19.74%
YoY %	-22.52%	-19.64%	0.51%	-56.40%	-0.33%	-7.15%	-	-
Horiz. %	25.25%	32.59%	40.56%	40.35%	92.55%	92.85%	100.00%	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Dividend
Div	36,111	341,065	44,828	266,532	78,505	1,567,540	148,756	-20.24%
YoY %	-89.41%	660.83%	-83.18%	239.51%	-94.99%	953.77%	-	-
Horiz. %	24.28%	229.28%	30.14%	179.17%	52.77%	1,053.77%	100.00%	-
Div Payout %	41.44%	554.01%	91.37%	292.34%	34.28%	415.98%	30.05%	-
YoY %	-92.52%	506.34%	-68.75%	752.80%	-91.76%	1,284.29%	-	-
Horiz. %	137.90%	1,843.63%	304.06%	972.85%	114.08%	1,384.29%	100.00%	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Equity
Net Worth	636,976	822,135	1,023,016	1,017,785	2,334,333	2,342,071	2,522,316	-19.74%
YoY %	-22.52%	-19.64%	0.51%	-56.40%	-0.33%	-7.15%	-	-
Horiz. %	25.25%	32.59%	40.56%	40.35%	92.55%	92.85%	100.00%	-
NOSH	248,818	249,131	248,305	248,847	248,333	231,658	229,301	1.31%
YoY %	-0.13%	0.33%	-0.22%	0.21%	7.20%	1.03%	-	-
Horiz. %	108.51%	108.65%	108.29%	108.52%	108.30%	101.03%	100.00%	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Ratio Analysis
NP Margin	3.61%	3.62%	1.79%	3.06%	5.06%	6.16%	6.16%	-
YoY %	-0.28%	102.23%	-41.50%	-39.53%	-17.86%	0.00%	-	-
Horiz. %	58.60%	58.77%	29.06%	49.68%	82.14%	100.00%	100.00%	-
ROE	13.68%	7.49%	4.80%	8.96%	9.81%	16.09%	19.62%	-
YoY %	82.64%	56.04%	-46.43%	-8.66%	-39.03%	-17.99%	-	-
Horiz. %	69.72%	38.18%	24.46%	45.67%	50.00%	82.01%	100.00%	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Per Share
RPS	970.61	682.63	1,102.83	1,195.99	1,821.99	2,640.69	3,503.06	-18.54%
YoY %	42.19%	-38.10%	-7.79%	-34.36%	-31.00%	-24.62%	-	-
Horiz. %	27.71%	19.49%	31.48%	34.14%	52.01%	75.38%	100.00%	-
EPS	35.02	24.71	19.76	36.64	92.23	162.67	215.85	-25.22%
YoY %	41.72%	25.05%	-46.07%	-60.27%	-43.30%	-24.64%	-	-
Horiz. %	16.22%	11.45%	9.15%	16.97%	42.73%	75.36%	100.00%	-
DPS	14.50	137.00	18.00	107.00	31.61	680.82	65.00	-21.31%
YoY %	-89.42%	661.11%	-83.18%	238.50%	-95.36%	947.42%	-	-
Horiz. %	22.31%	210.77%	27.69%	164.62%	48.63%	1,047.42%	100.00%	-
NAPS	2.56	3.30	4.12	4.09	9.40	10.11	11.00	-20.78%
YoY %	-22.42%	-19.90%	0.73%	-56.49%	-7.02%	-8.09%	-	-
Horiz. %	23.27%	30.00%	37.45%	37.18%	85.45%	91.91%	100.00%	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 248,847
RPS	969.82	682.93	1,099.66	1,195.16	1,816.96	2,456.58	3,225.66	-17.47%
YoY %	42.01%	-37.90%	-7.99%	-34.22%	-26.04%	-23.84%	-	-
Horiz. %	30.07%	21.17%	34.09%	37.05%	56.33%	76.16%	100.00%	-
EPS	35.00	24.72	19.70	36.61	91.98	151.33	198.76	-24.23%
YoY %	41.59%	25.48%	-46.19%	-60.20%	-39.22%	-23.86%	-	-
Horiz. %	17.61%	12.44%	9.91%	18.42%	46.28%	76.14%	100.00%	-
DPS	14.50	136.96	18.00	107.03	31.53	629.48	59.74	-20.24%
YoY %	-89.41%	660.89%	-83.18%	239.45%	-94.99%	953.70%	-	-
Horiz. %	24.27%	229.26%	30.13%	179.16%	52.78%	1,053.70%	100.00%	-
NAPS	2.5579	3.3015	4.1082	4.0872	9.3741	9.4051	10.1289	-19.74%
YoY %	-22.52%	-19.64%	0.51%	-56.40%	-0.33%	-7.15%	-	-
Horiz. %	25.25%	32.59%	40.56%	40.35%	92.55%	92.85%	100.00%	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	24/03/08	28/09/07	30/06/06	30/06/05	30/06/04	30/06/03	-	-
Price	1.80	2.01	2.71	3.88	9.45	8.95	0.00	-
P/RPS	0.19	0.29	0.25	0.32	0.52	0.34	0.00	-
YoY %	-34.48%	16.00%	-21.88%	-38.46%	52.94%	0.00%	-	-
Horiz. %	55.88%	85.29%	73.53%	94.12%	152.94%	100.00%	-	-
P/EPS	5.14	8.13	13.72	10.59	10.25	5.50	0.00	-
YoY %	-36.78%	-40.74%	29.56%	3.32%	86.36%	0.00%	-	-
Horiz. %	93.45%	147.82%	249.45%	192.55%	186.36%	100.00%	-	-
EY	19.46	12.29	7.29	9.44	9.76	18.18	0.00	-
YoY %	58.34%	68.59%	-22.78%	-3.28%	-46.31%	0.00%	-	-
Horiz. %	107.04%	67.60%	40.10%	51.93%	53.69%	100.00%	-	-
DY	8.06	68.16	6.64	27.58	3.35	76.07	0.00	-
YoY %	-88.17%	926.51%	-75.92%	723.28%	-95.60%	0.00%	-	-
Horiz. %	10.60%	89.60%	8.73%	36.26%	4.40%	100.00%	-	-
P/NAPS	0.70	0.61	0.66	0.95	1.01	0.89	0.00	-
YoY %	14.75%	-7.58%	-30.53%	-5.94%	13.48%	0.00%	-	-
Horiz. %	78.65%	68.54%	74.16%	106.74%	113.48%	100.00%	-	-

	30/09/08	30/09/07	30/06/06	30/06/05	30/06/04	30/06/03	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	24/03/08	21/11/07	23/08/06	24/08/05	27/08/04	27/08/03	28/08/02	-
Price	1.80	2.08	2.22	3.78	3.04	9.25	0.00	-
P/RPS	0.19	0.30	0.20	0.32	0.17	0.35	0.00	-
YoY %	-36.67%	50.00%	-37.50%	88.24%	-51.43%	0.00%	-	-
Horiz. %	54.29%	85.71%	57.14%	91.43%	48.57%	100.00%	-	-
P/EPS	5.14	8.42	11.24	10.32	3.30	5.69	0.00	-
YoY %	-38.95%	-25.09%	8.91%	212.73%	-42.00%	0.00%	-	-
Horiz. %	90.33%	147.98%	197.54%	181.37%	58.00%	100.00%	-	-
EY	19.46	11.88	8.90	9.69	30.34	17.59	0.00	-
YoY %	63.80%	33.48%	-8.15%	-68.06%	72.48%	0.00%	-	-
Horiz. %	110.63%	67.54%	50.60%	55.09%	172.48%	100.00%	-	-
DY	8.06	65.87	8.11	28.31	10.40	73.60	0.00	-
YoY %	-87.76%	712.21%	-71.35%	172.21%	-85.87%	0.00%	-	-
Horiz. %	10.95%	89.50%	11.02%	38.46%	14.13%	100.00%	-	-
P/NAPS	0.70	0.63	0.54	0.92	0.32	0.91	0.00	-
YoY %	11.11%	16.67%	-41.30%	187.50%	-64.84%	0.00%	-	-
Horiz. %	76.92%	69.23%	59.34%	101.10%	35.16%	100.00%	-	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos