[EAH] QoQ Cumulative Quarter Result on 31-Dec-2015 [#3]

Announcement Date
26-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Mar-2016
Quarter
31-Dec-2015 [#3]
Profit Trend
QoQ- -33.47%
YoY- -200.16%
Quarter Report
View:
Show?
Cumulative Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 11,849 8,227 35,897 22,786 15,710 9,615 4,034 104.69%
PBT -502 24 -30,334 -5,064 -3,863 -2,383 -1,293 -46.68%
Tax -1 -1 -259 0 0 0 0 -
NP -503 23 -30,593 -5,064 -3,863 -2,383 -1,293 -46.61%
-
NP to SH -342 108 -29,669 -4,897 -3,669 -2,321 -1,292 -58.67%
-
Tax Rate - 4.17% - - - - - -
Total Cost 12,352 8,204 66,490 27,850 19,573 11,998 5,327 74.91%
-
Net Worth 134,174 97,200 110,339 116,595 115,311 111,751 111,973 12.77%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 134,174 97,200 110,339 116,595 115,311 111,751 111,973 12.77%
NOSH 1,490,828 1,080,000 1,225,991 1,165,952 1,048,285 859,629 861,333 44.01%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -4.25% 0.28% -85.22% -22.22% -24.59% -24.78% -32.05% -
ROE -0.25% 0.11% -26.89% -4.20% -3.18% -2.08% -1.15% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.79 0.76 2.93 1.95 1.50 1.12 0.47 41.23%
EPS -0.02 0.01 -2.42 -0.42 -0.35 -0.27 -0.15 -73.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.09 0.10 0.11 0.13 0.13 -21.68%
Adjusted Per Share Value based on latest NOSH - 1,535,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 0.18 0.13 0.56 0.35 0.24 0.15 0.06 107.59%
EPS -0.01 0.00 -0.46 -0.08 -0.06 -0.04 -0.02 -36.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0151 0.0171 0.0181 0.0179 0.0173 0.0174 12.59%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.075 0.08 0.085 0.12 0.06 0.12 0.125 -
P/RPS 9.44 10.50 0.00 6.14 4.00 10.73 26.69 -49.89%
P/EPS -326.94 800.00 0.00 -28.57 -17.14 -44.44 -83.33 148.13%
EY -0.31 0.13 0.00 -3.50 -5.83 -2.25 -1.20 -59.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.89 0.94 1.20 0.55 0.92 0.96 -9.22%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/11/16 30/08/16 31/05/16 26/02/16 27/11/15 28/08/15 29/05/15 -
Price 0.065 0.07 0.085 0.095 0.125 0.065 0.12 -
P/RPS 8.18 9.19 0.00 4.86 8.34 5.81 25.62 -53.18%
P/EPS -283.34 700.00 0.00 -22.62 -35.71 -24.07 -80.00 131.81%
EY -0.35 0.14 0.00 -4.42 -2.80 -4.15 -1.25 -57.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.78 0.94 0.95 1.14 0.50 0.92 -15.03%

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