[EAH] QoQ Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- -24.06%
YoY- 18.51%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 40,290 45,017 48,398 48,196 91,790 91,128 45,442 -7.68%
PBT 5,725 9,961 10,780 7,896 10,221 11,180 9,026 -26.11%
Tax -682 -2,053 -1,458 -656 -602 -240 0 -
NP 5,043 7,908 9,322 7,240 9,619 10,940 9,026 -32.09%
-
NP to SH 4,889 7,684 9,014 7,068 9,307 10,060 8,202 -29.10%
-
Tax Rate 11.91% 20.61% 13.53% 8.31% 5.89% 2.15% 0.00% -
Total Cost 35,247 37,109 39,076 40,956 82,171 80,188 36,416 -2.14%
-
Net Worth 102,158 115,259 79,870 71,521 67,996 68,203 64,078 36.35%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 102,158 115,259 79,870 71,521 67,996 68,203 64,078 36.35%
NOSH 729,701 823,285 570,506 420,714 424,977 426,271 427,187 42.75%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.52% 17.57% 19.26% 15.02% 10.48% 12.01% 19.86% -
ROE 4.79% 6.67% 11.29% 9.88% 13.69% 14.75% 12.80% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 5.52 5.47 8.48 11.46 21.60 21.38 10.64 -35.35%
EPS 0.67 0.93 1.58 1.68 2.19 2.36 1.92 -50.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.17 0.16 0.16 0.15 -4.48%
Adjusted Per Share Value based on latest NOSH - 420,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.62 0.70 0.75 0.75 1.42 1.41 0.70 -7.75%
EPS 0.08 0.12 0.14 0.11 0.14 0.16 0.13 -27.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0158 0.0179 0.0124 0.0111 0.0105 0.0106 0.0099 36.45%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.115 0.16 0.12 0.175 0.20 0.135 0.125 -
P/RPS 2.08 2.93 1.41 1.53 0.93 0.63 1.18 45.77%
P/EPS 17.16 17.14 7.59 10.42 9.13 5.72 6.51 90.48%
EY 5.83 5.83 13.17 9.60 10.95 17.48 15.36 -47.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 0.86 1.03 1.25 0.84 0.83 -0.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 -
Price 0.14 0.135 0.16 0.125 0.18 0.175 0.12 -
P/RPS 2.54 2.47 1.89 1.09 0.83 0.82 1.13 71.34%
P/EPS 20.90 14.46 10.13 7.44 8.22 7.42 6.25 123.12%
EY 4.79 6.91 9.88 13.44 12.17 13.49 16.00 -55.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.14 0.74 1.13 1.09 0.80 15.99%

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