[EON] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[EON] EDARAN OTOMOBIL NASIONAL BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -15.52%
YoY- -44.45%
Quarter Report
Latest QR
Upcoming QR
EON's Result
EON's Financial Summary
View:
Show?
TTM Result
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 1,827,419 2,379,582 2,936,805 4,128,849 5,514,792 7,803,221 7,259,926 -19.79%
PBT 67,083 22,611 90,843 411,848 714,910 848,930 803,538 -32.76%
Tax -8,089 -10,445 -19,267 -218,344 -366,558 -393,885 -324,961 -44.59%
NP 58,994 12,166 71,576 193,504 348,352 455,045 478,577 -28.44%
-
NP to SH 58,994 12,166 71,576 193,504 348,352 455,045 478,577 -28.44%
-
Tax Rate 12.06% 46.19% 21.21% 53.02% 51.27% 46.40% 40.44% -
Total Cost 1,768,425 2,367,416 2,865,229 3,935,345 5,166,440 7,348,176 6,781,349 -19.33%
-
Net Worth 831,085 1,010,657 1,030,774 1,151,434 2,132,966 2,524,822 2,387,702 -15.52%
Dividend
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - 44,828 266,532 78,505 592,040 1,124,256 148,495 -
Div Payout % - 368.47% 372.38% 40.57% 169.95% 247.06% 31.03% -
Equity
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 831,085 1,010,657 1,030,774 1,151,434 2,132,966 2,524,822 2,387,702 -15.52%
NOSH 248,828 248,930 248,979 248,690 234,649 229,529 228,488 1.37%
Ratio Analysis
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin 3.23% 0.51% 2.44% 4.69% 6.32% 5.83% 6.59% -
ROE 7.10% 1.20% 6.94% 16.81% 16.33% 18.02% 20.04% -
Per Share
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 734.41 955.92 1,179.54 1,660.24 2,350.22 3,399.66 3,177.37 -20.87%
EPS 23.71 4.89 28.75 77.81 148.46 198.25 209.45 -29.41%
DPS 0.00 18.00 107.00 32.00 255.82 490.00 65.00 -
NAPS 3.34 4.06 4.14 4.63 9.09 11.00 10.45 -16.66%
Adjusted Per Share Value based on latest NOSH - 248,690
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 733.84 955.58 1,179.34 1,658.03 2,214.59 3,133.56 2,915.39 -19.79%
EPS 23.69 4.89 28.74 77.71 139.89 182.73 192.18 -28.44%
DPS 0.00 18.00 107.03 31.53 237.75 451.47 59.63 -
NAPS 3.3374 4.0585 4.1393 4.6239 8.5654 10.139 9.5884 -15.52%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 31/12/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 2.08 1.93 3.52 3.10 8.20 0.00 0.00 -
P/RPS 0.28 0.20 0.30 0.19 0.35 0.00 0.00 -
P/EPS 8.77 39.49 12.24 3.98 5.52 0.00 0.00 -
EY 11.40 2.53 8.17 25.10 18.10 0.00 0.00 -
DY 0.00 9.33 30.40 10.32 31.20 0.00 0.00 -
P/NAPS 0.62 0.48 0.85 0.67 0.90 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 25/02/08 22/11/06 29/11/05 29/11/04 20/11/03 25/11/02 21/11/01 -
Price 1.98 1.91 3.36 3.40 7.80 0.00 0.00 -
P/RPS 0.27 0.20 0.28 0.20 0.33 0.00 0.00 -
P/EPS 8.35 39.08 11.69 4.37 5.25 0.00 0.00 -
EY 11.97 2.56 8.56 22.89 19.03 0.00 0.00 -
DY 0.00 9.42 31.85 9.41 32.80 0.00 0.00 -
P/NAPS 0.59 0.47 0.81 0.73 0.86 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