[EAH] QoQ Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -6.49%
YoY- -26.93%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 91,128 45,442 45,136 45,875 46,522 43,676 46,332 56.91%
PBT 11,180 9,026 6,832 8,828 9,637 10,614 12,552 -7.42%
Tax -240 0 0 -215 -6 0 0 -
NP 10,940 9,026 6,832 8,613 9,630 10,614 12,552 -8.74%
-
NP to SH 10,060 8,202 5,964 5,871 6,278 6,964 8,336 13.33%
-
Tax Rate 2.15% 0.00% 0.00% 2.44% 0.06% 0.00% 0.00% -
Total Cost 80,188 36,416 38,304 37,262 36,892 33,062 33,780 77.85%
-
Net Worth 68,203 64,078 59,640 44,670 55,040 54,978 49,898 23.13%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 68,203 64,078 59,640 44,670 55,040 54,978 49,898 23.13%
NOSH 426,271 427,187 426,000 319,076 305,779 305,438 293,521 28.21%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 12.01% 19.86% 15.14% 18.77% 20.70% 24.30% 27.09% -
ROE 14.75% 12.80% 10.00% 13.14% 11.41% 12.67% 16.71% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 21.38 10.64 10.60 14.38 15.21 14.30 15.78 22.42%
EPS 2.36 1.92 1.40 1.84 2.05 2.28 2.84 -11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.15 0.14 0.14 0.18 0.18 0.17 -3.95%
Adjusted Per Share Value based on latest NOSH - 362,812
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 1.41 0.70 0.70 0.71 0.72 0.68 0.72 56.46%
EPS 0.16 0.13 0.09 0.09 0.10 0.11 0.13 14.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0106 0.0099 0.0092 0.0069 0.0085 0.0085 0.0077 23.72%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.135 0.125 0.13 0.145 0.15 0.17 0.19 -
P/RPS 0.63 1.18 1.23 1.01 0.99 1.19 1.20 -34.89%
P/EPS 5.72 6.51 9.29 7.88 7.31 7.46 6.69 -9.90%
EY 17.48 15.36 10.77 12.69 13.69 13.41 14.95 10.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.83 0.93 1.04 0.83 0.94 1.12 -17.43%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 -
Price 0.175 0.12 0.135 0.13 0.14 0.17 0.16 -
P/RPS 0.82 1.13 1.27 0.90 0.92 1.19 1.01 -12.96%
P/EPS 7.42 6.25 9.64 7.07 6.82 7.46 5.63 20.18%
EY 13.49 16.00 10.37 14.15 14.67 13.41 17.75 -16.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.80 0.96 0.93 0.78 0.94 0.94 10.36%

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