[EAH] QoQ Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.65%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 48,398 48,196 91,790 91,128 45,442 45,136 45,875 3.64%
PBT 10,780 7,896 10,221 11,180 9,026 6,832 8,828 14.28%
Tax -1,458 -656 -602 -240 0 0 -215 259.53%
NP 9,322 7,240 9,619 10,940 9,026 6,832 8,613 5.43%
-
NP to SH 9,014 7,068 9,307 10,060 8,202 5,964 5,871 33.19%
-
Tax Rate 13.53% 8.31% 5.89% 2.15% 0.00% 0.00% 2.44% -
Total Cost 39,076 40,956 82,171 80,188 36,416 38,304 37,262 3.22%
-
Net Worth 79,870 71,521 67,996 68,203 64,078 59,640 44,670 47.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 79,870 71,521 67,996 68,203 64,078 59,640 44,670 47.47%
NOSH 570,506 420,714 424,977 426,271 427,187 426,000 319,076 47.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.26% 15.02% 10.48% 12.01% 19.86% 15.14% 18.77% -
ROE 11.29% 9.88% 13.69% 14.75% 12.80% 10.00% 13.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 8.48 11.46 21.60 21.38 10.64 10.60 14.38 -29.74%
EPS 1.58 1.68 2.19 2.36 1.92 1.40 1.84 -9.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.16 0.16 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 425,185
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.75 0.75 1.42 1.41 0.70 0.70 0.71 3.73%
EPS 0.14 0.11 0.14 0.16 0.13 0.09 0.09 34.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0111 0.0105 0.0106 0.0099 0.0092 0.0069 47.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.175 0.20 0.135 0.125 0.13 0.145 -
P/RPS 1.41 1.53 0.93 0.63 1.18 1.23 1.01 24.98%
P/EPS 7.59 10.42 9.13 5.72 6.51 9.29 7.88 -2.47%
EY 13.17 9.60 10.95 17.48 15.36 10.77 12.69 2.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 1.25 0.84 0.83 0.93 1.04 -11.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.16 0.125 0.18 0.175 0.12 0.135 0.13 -
P/RPS 1.89 1.09 0.83 0.82 1.13 1.27 0.90 64.21%
P/EPS 10.13 7.44 8.22 7.42 6.25 9.64 7.07 27.17%
EY 9.88 13.44 12.17 13.49 16.00 10.37 14.15 -21.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.74 1.13 1.09 0.80 0.96 0.93 14.58%

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