[EITA] QoQ Annualized Quarter Result on 31-Mar-2013 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -17.33%
YoY- -10.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 184,144 142,116 215,812 172,340 194,052 200,064 192,616 -2.94%
PBT 17,700 15,663 20,440 15,624 18,553 19,166 17,890 -0.70%
Tax -4,508 -3,920 -5,460 -4,072 -4,760 -5,056 -5,642 -13.85%
NP 13,192 11,743 14,980 11,552 13,793 14,110 12,248 5.06%
-
NP to SH 13,200 11,636 14,740 11,364 13,747 14,054 12,182 5.48%
-
Tax Rate 25.47% 25.03% 26.71% 26.06% 25.66% 26.38% 31.54% -
Total Cost 170,952 130,373 200,832 160,788 180,259 185,953 180,368 -3.50%
-
Net Worth 114,399 110,500 105,300 106,599 99,224 93,959 87,316 19.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,900 - - 4,341 - - -
Div Payout % - 33.52% - - 31.58% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 114,399 110,500 105,300 106,599 99,224 93,959 87,316 19.67%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.16% 8.26% 6.94% 6.70% 7.11% 7.05% 6.36% -
ROE 11.54% 10.53% 14.00% 10.66% 13.85% 14.96% 13.95% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 141.65 109.32 166.01 132.57 156.46 163.95 163.24 -9.00%
EPS 10.16 8.95 11.33 8.76 11.08 11.52 10.32 -1.03%
DPS 0.00 3.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.88 0.85 0.81 0.82 0.80 0.77 0.74 12.20%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 61.25 47.27 71.79 57.33 64.55 66.55 64.07 -2.94%
EPS 4.39 3.87 4.90 3.78 4.57 4.68 4.05 5.50%
DPS 0.00 1.30 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.3805 0.3676 0.3503 0.3546 0.3301 0.3125 0.2904 19.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.705 0.795 0.675 0.67 0.67 0.72 -
P/RPS 0.64 0.64 0.48 0.51 0.43 0.41 0.44 28.28%
P/EPS 8.86 7.88 7.01 7.72 6.04 5.82 6.97 17.29%
EY 11.28 12.70 14.26 12.95 16.54 17.19 14.34 -14.74%
DY 0.00 4.26 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 1.02 0.83 0.98 0.82 0.84 0.87 0.97 3.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 13/08/12 -
Price 1.14 0.96 0.72 0.79 0.66 0.67 0.72 -
P/RPS 0.80 0.88 0.43 0.60 0.42 0.41 0.44 48.80%
P/EPS 11.23 10.73 6.35 9.04 5.95 5.82 6.97 37.31%
EY 8.91 9.32 15.75 11.07 16.79 17.19 14.34 -27.12%
DY 0.00 3.13 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 1.30 1.13 0.89 0.96 0.83 0.87 0.97 21.49%

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