[EITA] QoQ Annualized Quarter Result on 30-Jun-2013 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 29.71%
YoY- 21.0%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 195,550 184,144 142,116 215,812 172,340 194,052 200,064 -1.51%
PBT 15,486 17,700 15,663 20,440 15,624 18,553 19,166 -13.26%
Tax -4,456 -4,508 -3,920 -5,460 -4,072 -4,760 -5,056 -8.08%
NP 11,030 13,192 11,743 14,980 11,552 13,793 14,110 -15.15%
-
NP to SH 11,022 13,200 11,636 14,740 11,364 13,747 14,054 -14.96%
-
Tax Rate 28.77% 25.47% 25.03% 26.71% 26.06% 25.66% 26.38% -
Total Cost 184,520 170,952 130,373 200,832 160,788 180,259 185,953 -0.51%
-
Net Worth 111,800 114,399 110,500 105,300 106,599 99,224 93,959 12.30%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - 3,900 - - 4,341 - -
Div Payout % - - 33.52% - - 31.58% - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 111,800 114,399 110,500 105,300 106,599 99,224 93,959 12.30%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 5.64% 7.16% 8.26% 6.94% 6.70% 7.11% 7.05% -
ROE 9.86% 11.54% 10.53% 14.00% 10.66% 13.85% 14.96% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 150.42 141.65 109.32 166.01 132.57 156.46 163.95 -5.58%
EPS 8.48 10.16 8.95 11.33 8.76 11.08 11.52 -18.48%
DPS 0.00 0.00 3.00 0.00 0.00 3.50 0.00 -
NAPS 0.86 0.88 0.85 0.81 0.82 0.80 0.77 7.65%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 64.79 61.01 47.09 71.51 57.10 64.30 66.29 -1.51%
EPS 3.65 4.37 3.86 4.88 3.77 4.55 4.66 -15.04%
DPS 0.00 0.00 1.29 0.00 0.00 1.44 0.00 -
NAPS 0.3704 0.379 0.3661 0.3489 0.3532 0.3288 0.3113 12.29%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 1.17 0.90 0.705 0.795 0.675 0.67 0.67 -
P/RPS 0.78 0.64 0.64 0.48 0.51 0.43 0.41 53.59%
P/EPS 13.80 8.86 7.88 7.01 7.72 6.04 5.82 77.90%
EY 7.25 11.28 12.70 14.26 12.95 16.54 17.19 -43.79%
DY 0.00 0.00 4.26 0.00 0.00 5.22 0.00 -
P/NAPS 1.36 1.02 0.83 0.98 0.82 0.84 0.87 34.73%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/05/14 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 -
Price 1.40 1.14 0.96 0.72 0.79 0.66 0.67 -
P/RPS 0.93 0.80 0.88 0.43 0.60 0.42 0.41 72.72%
P/EPS 16.51 11.23 10.73 6.35 9.04 5.95 5.82 100.52%
EY 6.06 8.91 9.32 15.75 11.07 16.79 17.19 -50.12%
DY 0.00 0.00 3.13 0.00 0.00 5.30 0.00 -
P/NAPS 1.63 1.30 1.13 0.89 0.96 0.83 0.87 52.03%

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