[EAH] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 69.82%
YoY- 23.01%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 36,584 32,564 29,610 45,336 20,701 22,821 21,174 43.84%
PBT 11,958 10,897 6,192 6,868 4,050 5,138 6,034 57.57%
Tax -170 -1 -2 -4 -8 -2 -2 1817.63%
NP 11,788 10,896 6,190 6,864 4,042 5,136 6,032 56.11%
-
NP to SH 8,035 7,892 6,190 6,864 4,042 5,136 6,032 21.00%
-
Tax Rate 1.42% 0.01% 0.03% 0.06% 0.20% 0.04% 0.03% -
Total Cost 24,796 21,668 23,420 38,472 16,659 17,685 15,142 38.80%
-
Net Worth 43,031 38,813 26,307 24,735 18,317 16,651 11,809 136.24%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 43,031 38,813 26,307 24,735 18,317 16,651 11,809 136.24%
NOSH 172,124 161,721 154,750 154,594 122,114 111,008 90,843 52.94%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 32.22% 33.46% 20.91% 15.14% 19.53% 22.51% 28.49% -
ROE 18.67% 20.33% 23.53% 27.75% 22.07% 30.84% 51.08% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 21.25 20.14 19.13 29.33 16.95 20.56 23.31 -5.96%
EPS 2.93 4.88 4.00 4.44 3.31 4.63 6.64 -41.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.25 0.24 0.17 0.16 0.15 0.15 0.13 54.45%
Adjusted Per Share Value based on latest NOSH - 154,594
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 0.57 0.50 0.46 0.70 0.32 0.35 0.33 43.81%
EPS 0.12 0.12 0.10 0.11 0.06 0.08 0.09 21.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0067 0.006 0.0041 0.0038 0.0028 0.0026 0.0018 139.60%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 - -
Price 0.21 0.18 0.24 0.28 0.33 0.39 0.00 -
P/RPS 0.99 0.89 1.25 0.95 1.95 1.90 0.00 -
P/EPS 4.50 3.69 6.00 6.31 9.97 8.43 0.00 -
EY 22.23 27.11 16.67 15.86 10.03 11.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.75 1.41 1.75 2.20 2.60 0.00 -
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 30/11/10 26/08/10 -
Price 0.19 0.20 0.19 0.27 0.28 0.43 0.31 -
P/RPS 0.89 0.99 0.99 0.92 1.65 2.09 1.33 -23.43%
P/EPS 4.07 4.10 4.75 6.08 8.46 9.29 4.67 -8.73%
EY 24.57 24.40 21.05 16.44 11.82 10.76 21.42 9.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.83 1.12 1.69 1.87 2.87 2.38 -53.18%

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