[EAH] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
29-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 35.24%
YoY- -20.44%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 22,721 11,284 45,875 34,892 21,838 11,583 36,584 -27.22%
PBT 4,513 1,708 8,828 7,228 5,307 3,138 11,958 -47.80%
Tax 0 0 -215 -5 0 0 -170 -
NP 4,513 1,708 8,613 7,223 5,307 3,138 11,788 -47.30%
-
NP to SH 4,101 1,491 5,871 4,709 3,482 2,084 8,035 -36.16%
-
Tax Rate 0.00% 0.00% 2.44% 0.07% 0.00% 0.00% 1.42% -
Total Cost 18,208 9,576 37,262 27,669 16,531 8,445 24,796 -18.62%
-
Net Worth 64,078 59,640 44,670 55,040 54,978 49,898 43,031 30.43%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 64,078 59,640 44,670 55,040 54,978 49,898 43,031 30.43%
NOSH 427,187 426,000 319,076 305,779 305,438 293,521 172,124 83.41%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 19.86% 15.14% 18.77% 20.70% 24.30% 27.09% 32.22% -
ROE 6.40% 2.50% 13.14% 8.56% 6.33% 4.18% 18.67% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 5.32 2.65 14.38 11.41 7.15 3.95 21.25 -60.31%
EPS 0.96 0.35 1.84 1.54 1.14 0.71 2.93 -52.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.15 0.14 0.14 0.18 0.18 0.17 0.25 -28.88%
Adjusted Per Share Value based on latest NOSH - 306,749
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.35 0.17 0.71 0.54 0.34 0.18 0.57 -27.77%
EPS 0.06 0.02 0.09 0.07 0.05 0.03 0.12 -37.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0099 0.0092 0.0069 0.0085 0.0085 0.0077 0.0067 29.76%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.125 0.13 0.145 0.15 0.17 0.19 0.21 -
P/RPS 2.35 4.91 1.01 1.31 2.38 4.81 0.99 78.03%
P/EPS 13.02 37.14 7.88 9.74 14.91 26.76 4.50 103.17%
EY 7.68 2.69 12.69 10.27 6.71 3.74 22.23 -50.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.93 1.04 0.83 0.94 1.12 0.84 -0.79%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 -
Price 0.12 0.135 0.13 0.14 0.17 0.16 0.19 -
P/RPS 2.26 5.10 0.90 1.23 2.38 4.05 0.89 86.23%
P/EPS 12.50 38.57 7.07 9.09 14.91 22.54 4.07 111.43%
EY 8.00 2.59 14.15 11.00 6.71 4.44 24.57 -52.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.96 0.93 0.78 0.94 0.94 0.76 3.48%

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