[EITA] QoQ Annualized Quarter Result on 30-Jun-2015 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
28-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
30-Jun-2015 [#3]
Profit Trend
QoQ- -9.11%
YoY- 10.46%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 283,964 288,380 214,930 208,565 226,168 199,332 198,910 26.75%
PBT 12,342 22,444 27,478 18,946 21,908 13,896 17,426 -20.52%
Tax -3,348 -5,264 -7,845 -4,724 -6,298 -3,144 -4,633 -19.45%
NP 8,994 17,180 19,633 14,222 15,610 10,752 12,793 -20.91%
-
NP to SH 8,916 16,968 19,570 14,132 15,548 10,640 12,720 -21.07%
-
Tax Rate 27.13% 23.45% 28.55% 24.93% 28.75% 22.63% 26.59% -
Total Cost 274,970 271,200 195,297 194,342 210,558 188,580 186,117 29.68%
-
Net Worth 133,899 136,499 132,599 126,100 124,799 119,600 116,999 9.40%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 5,200 3,466 - - 5,200 -
Div Payout % - - 26.57% 24.53% - - 40.88% -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 133,899 136,499 132,599 126,100 124,799 119,600 116,999 9.40%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 3.17% 5.96% 9.13% 6.82% 6.90% 5.39% 6.43% -
ROE 6.66% 12.43% 14.76% 11.21% 12.46% 8.90% 10.87% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 218.43 221.83 165.33 160.43 173.98 153.33 153.01 26.75%
EPS 6.86 13.04 15.05 10.87 11.96 8.20 9.78 -21.03%
DPS 0.00 0.00 4.00 2.67 0.00 0.00 4.00 -
NAPS 1.03 1.05 1.02 0.97 0.96 0.92 0.90 9.40%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 94.09 95.55 71.21 69.10 74.94 66.05 65.91 26.75%
EPS 2.95 5.62 6.48 4.68 5.15 3.53 4.21 -21.09%
DPS 0.00 0.00 1.72 1.15 0.00 0.00 1.72 -
NAPS 0.4437 0.4523 0.4393 0.4178 0.4135 0.3963 0.3877 9.40%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 1.38 1.46 1.21 1.16 1.22 1.14 1.48 -
P/RPS 0.63 0.66 0.73 0.72 0.70 0.74 0.97 -24.98%
P/EPS 20.12 11.19 8.04 10.67 10.20 13.93 15.13 20.90%
EY 4.97 8.94 12.44 9.37 9.80 7.18 6.61 -17.29%
DY 0.00 0.00 3.31 2.30 0.00 0.00 2.70 -
P/NAPS 1.34 1.39 1.19 1.20 1.27 1.24 1.64 -12.59%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 25/05/16 24/02/16 25/11/15 28/08/15 27/05/15 24/02/15 25/11/14 -
Price 1.39 1.36 1.12 1.15 1.31 1.24 1.41 -
P/RPS 0.64 0.61 0.68 0.72 0.75 0.81 0.92 -21.47%
P/EPS 20.27 10.42 7.44 10.58 10.95 15.15 14.41 25.51%
EY 4.93 9.60 13.44 9.45 9.13 6.60 6.94 -20.36%
DY 0.00 0.00 3.57 2.32 0.00 0.00 2.84 -
P/NAPS 1.35 1.30 1.10 1.19 1.36 1.35 1.57 -9.56%

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