[EITA] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
04-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -5.57%
YoY- -19.68%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 200,064 192,616 161,012 151,318 152,093 148,300 134,032 30.51%
PBT 19,166 17,890 18,016 16,894 18,032 16,548 14,924 18.09%
Tax -5,056 -5,642 -5,264 -4,219 -4,598 -4,288 -3,640 24.41%
NP 14,110 12,248 12,752 12,675 13,433 12,260 11,284 16.01%
-
NP to SH 14,054 12,182 12,672 12,512 13,249 11,954 11,068 17.21%
-
Tax Rate 26.38% 31.54% 29.22% 24.97% 25.50% 25.91% 24.39% -
Total Cost 185,953 180,368 148,260 138,643 138,660 136,040 122,748 31.80%
-
Net Worth 93,959 87,316 81,319 64,185 0 0 0 -
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 3,209 - - - -
Div Payout % - - - 25.65% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 93,959 87,316 81,319 64,185 0 0 0 -
NOSH 130,000 130,000 107,000 106,976 122,076 117,889 106,833 13.93%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.05% 6.36% 7.92% 8.38% 8.83% 8.27% 8.42% -
ROE 14.96% 13.95% 15.58% 19.49% 0.00% 0.00% 0.00% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 163.95 163.24 150.48 141.45 124.59 125.80 125.46 19.47%
EPS 11.52 10.32 11.84 10.09 10.85 10.14 10.36 7.31%
DPS 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
NAPS 0.77 0.74 0.76 0.60 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 106,803
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 66.29 63.82 53.35 50.14 50.39 49.14 44.41 30.51%
EPS 4.66 4.04 4.20 4.15 4.39 3.96 3.67 17.20%
DPS 0.00 0.00 0.00 1.06 0.00 0.00 0.00 -
NAPS 0.3113 0.2893 0.2694 0.2127 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 - - - - - -
Price 0.67 0.72 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.44 0.00 0.00 0.00 0.00 0.00 -
P/EPS 5.82 6.97 0.00 0.00 0.00 0.00 0.00 -
EY 17.19 14.34 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 23/11/12 13/08/12 25/05/12 04/04/12 - - - -
Price 0.67 0.72 0.70 0.00 0.00 0.00 0.00 -
P/RPS 0.41 0.44 0.47 0.00 0.00 0.00 0.00 -
P/EPS 5.82 6.97 5.91 0.00 0.00 0.00 0.00 -
EY 17.19 14.34 16.92 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.97 0.92 0.00 0.00 0.00 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