[EAH] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -9.84%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 45,442 45,136 45,875 46,522 43,676 46,332 36,584 15.56%
PBT 9,026 6,832 8,828 9,637 10,614 12,552 11,958 -17.11%
Tax 0 0 -215 -6 0 0 -170 -
NP 9,026 6,832 8,613 9,630 10,614 12,552 11,788 -16.31%
-
NP to SH 8,202 5,964 5,871 6,278 6,964 8,336 8,035 1.38%
-
Tax Rate 0.00% 0.00% 2.44% 0.06% 0.00% 0.00% 1.42% -
Total Cost 36,416 38,304 37,262 36,892 33,062 33,780 24,796 29.23%
-
Net Worth 64,078 59,640 44,670 55,040 54,978 49,898 43,031 30.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 64,078 59,640 44,670 55,040 54,978 49,898 43,031 30.43%
NOSH 427,187 426,000 319,076 305,779 305,438 293,521 172,124 83.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.86% 15.14% 18.77% 20.70% 24.30% 27.09% 32.22% -
ROE 12.80% 10.00% 13.14% 11.41% 12.67% 16.71% 18.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 10.64 10.60 14.38 15.21 14.30 15.78 21.25 -36.97%
EPS 1.92 1.40 1.84 2.05 2.28 2.84 2.93 -24.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.18 0.18 0.17 0.25 -28.88%
Adjusted Per Share Value based on latest NOSH - 306,749
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.70 0.70 0.71 0.72 0.68 0.72 0.57 14.69%
EPS 0.13 0.09 0.09 0.10 0.11 0.13 0.12 5.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0092 0.0069 0.0085 0.0085 0.0077 0.0067 29.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.125 0.13 0.145 0.15 0.17 0.19 0.21 -
P/RPS 1.18 1.23 1.01 0.99 1.19 1.20 0.99 12.42%
P/EPS 6.51 9.29 7.88 7.31 7.46 6.69 4.50 27.94%
EY 15.36 10.77 12.69 13.69 13.41 14.95 22.23 -21.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.04 0.83 0.94 1.12 0.84 -0.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.12 0.135 0.13 0.14 0.17 0.16 0.19 -
P/RPS 1.13 1.27 0.90 0.92 1.19 1.01 0.89 17.27%
P/EPS 6.25 9.64 7.07 6.82 7.46 5.63 4.07 33.13%
EY 16.00 10.37 14.15 14.67 13.41 17.75 24.57 -24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 0.93 0.78 0.94 0.94 0.76 3.48%

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