[EAH] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 27.5%
YoY- 53.66%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 43,676 46,332 36,584 32,564 29,610 45,336 20,701 64.57%
PBT 10,614 12,552 11,958 10,897 6,192 6,868 4,050 90.19%
Tax 0 0 -170 -1 -2 -4 -8 -
NP 10,614 12,552 11,788 10,896 6,190 6,864 4,042 90.44%
-
NP to SH 6,964 8,336 8,035 7,892 6,190 6,864 4,042 43.76%
-
Tax Rate 0.00% 0.00% 1.42% 0.01% 0.03% 0.06% 0.20% -
Total Cost 33,062 33,780 24,796 21,668 23,420 38,472 16,659 57.99%
-
Net Worth 54,978 49,898 43,031 38,813 26,307 24,735 18,317 108.21%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 54,978 49,898 43,031 38,813 26,307 24,735 18,317 108.21%
NOSH 305,438 293,521 172,124 161,721 154,750 154,594 122,114 84.36%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 24.30% 27.09% 32.22% 33.46% 20.91% 15.14% 19.53% -
ROE 12.67% 16.71% 18.67% 20.33% 23.53% 27.75% 22.07% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 14.30 15.78 21.25 20.14 19.13 29.33 16.95 -10.72%
EPS 2.28 2.84 2.93 4.88 4.00 4.44 3.31 -22.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.25 0.24 0.17 0.16 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 175,403
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.68 0.72 0.57 0.50 0.46 0.70 0.32 65.36%
EPS 0.11 0.13 0.12 0.12 0.10 0.11 0.06 49.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0077 0.0067 0.006 0.0041 0.0038 0.0028 109.79%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.19 0.21 0.18 0.24 0.28 0.33 -
P/RPS 1.19 1.20 0.99 0.89 1.25 0.95 1.95 -28.07%
P/EPS 7.46 6.69 4.50 3.69 6.00 6.31 9.97 -17.59%
EY 13.41 14.95 22.23 27.11 16.67 15.86 10.03 21.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.12 0.84 0.75 1.41 1.75 2.20 -43.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.17 0.16 0.19 0.20 0.19 0.27 0.28 -
P/RPS 1.19 1.01 0.89 0.99 0.99 0.92 1.65 -19.59%
P/EPS 7.46 5.63 4.07 4.10 4.75 6.08 8.46 -8.05%
EY 13.41 17.75 24.57 24.40 21.05 16.44 11.82 8.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.76 0.83 1.12 1.69 1.87 -36.80%

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