[EAH] QoQ Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 175.05%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 12,049 91,790 68,346 22,721 11,284 45,875 34,892 -50.81%
PBT 1,974 10,221 8,385 4,513 1,708 8,828 7,228 -57.93%
Tax -164 -602 -180 0 0 -215 -5 926.84%
NP 1,810 9,619 8,205 4,513 1,708 8,613 7,223 -60.28%
-
NP to SH 1,767 9,307 7,545 4,101 1,491 5,871 4,709 -48.00%
-
Tax Rate 8.31% 5.89% 2.15% 0.00% 0.00% 2.44% 0.07% -
Total Cost 10,239 82,171 60,141 18,208 9,576 37,262 27,669 -48.48%
-
Net Worth 71,521 67,996 68,203 64,078 59,640 44,670 55,040 19.09%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 71,521 67,996 68,203 64,078 59,640 44,670 55,040 19.09%
NOSH 420,714 424,977 426,271 427,187 426,000 319,076 305,779 23.72%
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 15.02% 10.48% 12.01% 19.86% 15.14% 18.77% 20.70% -
ROE 2.47% 13.69% 11.06% 6.40% 2.50% 13.14% 8.56% -
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 2.86 21.60 16.03 5.32 2.65 14.38 11.41 -60.27%
EPS 0.42 2.19 1.77 0.96 0.35 1.84 1.54 -57.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.14 0.18 -3.74%
Adjusted Per Share Value based on latest NOSH - 427,868
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.19 1.42 1.06 0.35 0.17 0.71 0.54 -50.19%
EPS 0.03 0.14 0.12 0.06 0.02 0.09 0.07 -43.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0105 0.0106 0.0099 0.0092 0.0069 0.0085 19.49%
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 0.175 0.20 0.135 0.125 0.13 0.145 0.15 -
P/RPS 6.11 0.93 0.84 2.35 4.91 1.01 1.31 179.41%
P/EPS 41.67 9.13 7.63 13.02 37.14 7.88 9.74 163.77%
EY 2.40 10.95 13.11 7.68 2.69 12.69 10.27 -62.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 0.84 0.83 0.93 1.04 0.83 15.49%
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 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.125 0.18 0.175 0.12 0.135 0.13 0.14 -
P/RPS 4.36 0.83 1.09 2.26 5.10 0.90 1.23 132.66%
P/EPS 29.76 8.22 9.89 12.50 38.57 7.07 9.09 120.64%
EY 3.36 12.17 10.11 8.00 2.59 14.15 11.00 -54.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.13 1.09 0.80 0.96 0.93 0.78 -3.45%

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