[EON] YoY TTM Result on 30-Sep-2007 [#2]

Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#2]
Profit Trend
QoQ- 88.41%
YoY- 406.03%
Quarter Report
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 2,126,414 2,415,061 1,700,641 2,738,383 2,976,186 4,524,613 6,117,385 -15.53%
PBT 22,462 101,603 62,573 66,646 113,523 530,948 751,577 -42.93%
Tax -3,674 -14,455 -1,010 -17,584 -22,352 -301,902 -374,744 -52.24%
NP 18,788 87,148 61,563 49,062 91,171 229,046 376,833 -38.07%
-
NP to SH 18,788 87,148 61,563 49,062 91,171 229,046 376,833 -38.07%
-
Tax Rate 16.36% 14.23% 1.61% 26.38% 19.69% 56.86% 49.86% -
Total Cost 2,107,626 2,327,913 1,639,078 2,689,321 2,885,015 4,295,567 5,740,552 -14.79%
-
Net Worth 637,701 636,976 822,135 1,023,016 1,017,785 2,334,333 2,342,071 -18.77%
Dividend
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div 4,980 36,111 341,065 44,828 266,532 78,505 1,567,540 -60.11%
Div Payout % 26.51% 41.44% 554.01% 91.37% 292.34% 34.28% 415.98% -
Equity
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 637,701 636,976 822,135 1,023,016 1,017,785 2,334,333 2,342,071 -18.77%
NOSH 249,102 248,818 249,131 248,305 248,847 248,333 231,658 1.16%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin 0.88% 3.61% 3.62% 1.79% 3.06% 5.06% 6.16% -
ROE 2.95% 13.68% 7.49% 4.80% 8.96% 9.81% 16.09% -
Per Share
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 853.63 970.61 682.63 1,102.83 1,195.99 1,821.99 2,640.69 -16.51%
EPS 7.54 35.02 24.71 19.76 36.64 92.23 162.67 -38.78%
DPS 2.00 14.50 137.00 18.00 107.00 31.61 680.82 -60.61%
NAPS 2.56 2.56 3.30 4.12 4.09 9.40 10.11 -19.70%
Adjusted Per Share Value based on latest NOSH - 249,131
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 853.91 969.82 682.93 1,099.66 1,195.16 1,816.96 2,456.58 -15.53%
EPS 7.54 35.00 24.72 19.70 36.61 91.98 151.33 -38.07%
DPS 2.00 14.50 136.96 18.00 107.03 31.53 629.48 -60.11%
NAPS 2.5608 2.5579 3.3015 4.1082 4.0872 9.3741 9.4051 -18.77%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 24/03/08 24/03/08 28/09/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 1.80 1.80 2.01 2.71 3.88 9.45 8.95 -
P/RPS 0.21 0.19 0.29 0.25 0.32 0.52 0.34 -7.41%
P/EPS 23.87 5.14 8.13 13.72 10.59 10.25 5.50 26.43%
EY 4.19 19.46 12.29 7.29 9.44 9.76 18.18 -20.90%
DY 1.11 8.06 68.16 6.64 27.58 3.35 76.07 -49.11%
P/NAPS 0.70 0.70 0.61 0.66 0.95 1.01 0.89 -3.76%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 20/11/09 24/03/08 21/11/07 23/08/06 24/08/05 27/08/04 27/08/03 -
Price 0.565 1.80 2.08 2.22 3.78 3.04 9.25 -
P/RPS 0.07 0.19 0.30 0.20 0.32 0.17 0.35 -22.67%
P/EPS 7.49 5.14 8.42 11.24 10.32 3.30 5.69 4.49%
EY 13.35 19.46 11.88 8.90 9.69 30.34 17.59 -4.31%
DY 3.54 8.06 65.87 8.11 28.31 10.40 73.60 -38.42%
P/NAPS 0.22 0.70 0.63 0.54 0.92 0.32 0.91 -20.29%

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