[EAH] QoQ Annualized Quarter Result on 31-Dec-2013 [#4]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- -7.49%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 45,017 48,398 48,196 91,790 91,128 45,442 45,136 -0.17%
PBT 9,961 10,780 7,896 10,221 11,180 9,026 6,832 28.54%
Tax -2,053 -1,458 -656 -602 -240 0 0 -
NP 7,908 9,322 7,240 9,619 10,940 9,026 6,832 10.23%
-
NP to SH 7,684 9,014 7,068 9,307 10,060 8,202 5,964 18.38%
-
Tax Rate 20.61% 13.53% 8.31% 5.89% 2.15% 0.00% 0.00% -
Total Cost 37,109 39,076 40,956 82,171 80,188 36,416 38,304 -2.08%
-
Net Worth 115,259 79,870 71,521 67,996 68,203 64,078 59,640 55.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 115,259 79,870 71,521 67,996 68,203 64,078 59,640 55.09%
NOSH 823,285 570,506 420,714 424,977 426,271 427,187 426,000 55.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.57% 19.26% 15.02% 10.48% 12.01% 19.86% 15.14% -
ROE 6.67% 11.29% 9.88% 13.69% 14.75% 12.80% 10.00% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.47 8.48 11.46 21.60 21.38 10.64 10.60 -35.63%
EPS 0.93 1.58 1.68 2.19 2.36 1.92 1.40 -23.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.17 0.16 0.16 0.15 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 429,756
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.70 0.75 0.75 1.42 1.41 0.70 0.70 0.00%
EPS 0.12 0.14 0.11 0.14 0.16 0.13 0.09 21.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0124 0.0111 0.0105 0.0106 0.0099 0.0092 55.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.12 0.175 0.20 0.135 0.125 0.13 -
P/RPS 2.93 1.41 1.53 0.93 0.63 1.18 1.23 78.27%
P/EPS 17.14 7.59 10.42 9.13 5.72 6.51 9.29 50.37%
EY 5.83 13.17 9.60 10.95 17.48 15.36 10.77 -33.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.86 1.03 1.25 0.84 0.83 0.93 14.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 -
Price 0.135 0.16 0.125 0.18 0.175 0.12 0.135 -
P/RPS 2.47 1.89 1.09 0.83 0.82 1.13 1.27 55.74%
P/EPS 14.46 10.13 7.44 8.22 7.42 6.25 9.64 31.00%
EY 6.91 9.88 13.44 12.17 13.49 16.00 10.37 -23.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 0.74 1.13 1.09 0.80 0.96 0.00%

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