[EON] YoY TTM Result on 31-Dec-2009 [#3]

Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2010
Quarter
31-Dec-2009 [#3]
Profit Trend
QoQ- -59.49%
YoY- -91.45%
Quarter Report
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 2,048,999 2,412,376 1,827,419 2,379,582 2,936,805 4,128,849 5,514,792 -14.63%
PBT 10,698 100,286 67,083 22,611 90,843 411,848 714,910 -48.90%
Tax -3,087 -11,229 -8,089 -10,445 -19,267 -218,344 -366,558 -53.39%
NP 7,611 89,057 58,994 12,166 71,576 193,504 348,352 -45.72%
-
NP to SH 7,611 89,057 58,994 12,166 71,576 193,504 348,352 -45.72%
-
Tax Rate 28.86% 11.20% 12.06% 46.19% 21.21% 53.02% 51.27% -
Total Cost 2,041,388 2,323,319 1,768,425 2,367,416 2,865,229 3,935,345 5,166,440 -13.79%
-
Net Worth 612,266 650,457 831,085 1,010,657 1,030,774 1,151,434 2,132,966 -18.08%
Dividend
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div 4,980 36,111 - 44,828 266,532 78,505 592,040 -53.40%
Div Payout % 65.44% 40.55% - 368.47% 372.38% 40.57% 169.95% -
Equity
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 612,266 650,457 831,085 1,010,657 1,030,774 1,151,434 2,132,966 -18.08%
NOSH 239,166 249,217 248,828 248,930 248,979 248,690 234,649 0.30%
Ratio Analysis
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 0.37% 3.69% 3.23% 0.51% 2.44% 4.69% 6.32% -
ROE 1.24% 13.69% 7.10% 1.20% 6.94% 16.81% 16.33% -
Per Share
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 856.72 967.98 734.41 955.92 1,179.54 1,660.24 2,350.22 -14.89%
EPS 3.18 35.73 23.71 4.89 28.75 77.81 148.46 -45.89%
DPS 2.08 14.50 0.00 18.00 107.00 32.00 255.82 -53.65%
NAPS 2.56 2.61 3.34 4.06 4.14 4.63 9.09 -18.33%
Adjusted Per Share Value based on latest NOSH - 239,166
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 822.82 968.75 733.84 955.58 1,179.34 1,658.03 2,214.59 -14.63%
EPS 3.06 35.76 23.69 4.89 28.74 77.71 139.89 -45.71%
DPS 2.00 14.50 0.00 18.00 107.03 31.53 237.75 -53.40%
NAPS 2.4587 2.6121 3.3374 4.0585 4.1393 4.6239 8.5654 -18.08%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 20/11/09 24/03/08 31/12/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.565 1.80 2.08 1.93 3.52 3.10 8.20 -
P/RPS 0.07 0.19 0.28 0.20 0.30 0.19 0.35 -22.67%
P/EPS 17.75 5.04 8.77 39.49 12.24 3.98 5.52 20.52%
EY 5.63 19.85 11.40 2.53 8.17 25.10 18.10 -17.02%
DY 3.69 8.06 0.00 9.33 30.40 10.32 31.20 -28.90%
P/NAPS 0.22 0.69 0.62 0.48 0.85 0.67 0.90 -20.15%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 23/02/10 24/03/08 25/02/08 22/11/06 29/11/05 29/11/04 20/11/03 -
Price 1.80 1.80 1.98 1.91 3.36 3.40 7.80 -
P/RPS 0.21 0.19 0.27 0.20 0.28 0.20 0.33 -6.96%
P/EPS 56.56 5.04 8.35 39.08 11.69 4.37 5.25 46.21%
EY 1.77 19.85 11.97 2.56 8.56 22.89 19.03 -31.58%
DY 1.16 8.06 0.00 9.42 31.85 9.41 32.80 -41.37%
P/NAPS 0.70 0.69 0.59 0.47 0.81 0.73 0.86 -3.23%

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