[EON] YoY TTM Result on 30-Jun-2007 [#1]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#1]
Profit Trend
QoQ- 167.61%
YoY- -33.4%
Quarter Report
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 2,385,336 2,166,457 1,647,057 3,032,625 3,446,370 4,644,011 6,896,390 -15.61%
PBT 26,560 96,201 32,738 80,931 206,083 561,649 855,577 -42.60%
Tax -6,121 -9,930 -63 -17,529 -85,843 -314,008 -410,423 -48.94%
NP 20,439 86,271 32,675 63,402 120,240 247,641 445,154 -38.89%
-
NP to SH 20,439 86,271 32,675 63,402 120,240 247,641 445,154 -38.89%
-
Tax Rate 23.05% 10.32% 0.19% 21.66% 41.65% 55.91% 47.97% -
Total Cost 2,364,897 2,080,186 1,614,382 2,969,223 3,326,130 4,396,370 6,451,236 -14.82%
-
Net Worth 627,412 647,815 1,055,263 1,053,438 1,184,992 2,310,013 2,267,739 -18.57%
Dividend
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div 4,980 36,111 341,065 57,270 278,923 553,638 1,124,899 -57.95%
Div Payout % 24.37% 41.86% 1,043.81% 90.33% 231.97% 223.57% 252.70% -
Equity
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 627,412 647,815 1,055,263 1,053,438 1,184,992 2,310,013 2,267,739 -18.57%
NOSH 248,973 249,159 248,882 248,452 248,948 245,746 231,402 1.17%
Ratio Analysis
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin 0.86% 3.98% 1.98% 2.09% 3.49% 5.33% 6.45% -
ROE 3.26% 13.32% 3.10% 6.02% 10.15% 10.72% 19.63% -
Per Share
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 958.07 869.50 661.78 1,220.61 1,384.37 1,889.76 2,980.26 -16.59%
EPS 8.21 34.62 13.13 25.52 48.30 100.77 192.37 -39.60%
DPS 2.00 14.50 137.00 23.00 112.00 225.29 490.00 -58.50%
NAPS 2.52 2.60 4.24 4.24 4.76 9.40 9.80 -19.51%
Adjusted Per Share Value based on latest NOSH - 248,882
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 957.89 869.99 661.41 1,217.82 1,383.97 1,864.91 2,769.41 -15.61%
EPS 8.21 34.64 13.12 25.46 48.29 99.45 178.76 -38.89%
DPS 2.00 14.50 136.96 23.00 112.01 222.33 451.73 -57.95%
NAPS 2.5195 2.6015 4.2377 4.2303 4.7586 9.2764 9.1066 -18.57%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 24/03/08 24/03/08 29/06/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 1.80 1.80 1.62 3.04 5.10 10.10 7.90 -
P/RPS 0.19 0.21 0.24 0.25 0.37 0.53 0.27 -5.46%
P/EPS 21.93 5.20 12.34 11.91 10.56 10.02 4.11 30.69%
EY 4.56 19.24 8.10 8.39 9.47 9.98 24.35 -23.49%
DY 1.11 8.06 84.57 7.57 21.96 22.31 62.03 -47.44%
P/NAPS 0.71 0.69 0.38 0.72 1.07 1.07 0.81 -2.08%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 24/03/08 24/03/08 22/08/07 25/05/06 30/05/05 20/05/04 30/05/03 -
Price 1.80 1.80 1.43 3.20 3.68 9.00 8.90 -
P/RPS 0.19 0.21 0.22 0.26 0.27 0.48 0.30 -7.04%
P/EPS 21.93 5.20 10.89 12.54 7.62 8.93 4.63 28.23%
EY 4.56 19.24 9.18 7.97 13.12 11.20 21.61 -22.02%
DY 1.11 8.06 95.80 7.19 30.43 25.03 55.06 -46.42%
P/NAPS 0.71 0.69 0.34 0.75 0.77 0.96 0.91 -3.89%

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