[EITA] QoQ Cumulative Quarter Result on 30-Jun-2021 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Jun-2021 [#3]
Profit Trend
QoQ- 40.01%
YoY- 7.47%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 205,002 120,710 302,305 212,876 146,517 66,150 284,220 -19.58%
PBT 16,650 11,327 26,907 19,398 13,340 8,382 25,229 -24.21%
Tax -4,467 -2,924 -6,881 -5,821 -3,594 -2,190 -6,908 -25.24%
NP 12,183 8,403 20,026 13,577 9,746 6,192 18,321 -23.83%
-
NP to SH 10,921 7,425 19,888 14,039 10,027 6,030 17,294 -26.41%
-
Tax Rate 26.83% 25.81% 25.57% 30.01% 26.94% 26.13% 27.38% -
Total Cost 192,819 112,307 282,279 199,299 136,771 59,958 265,899 -19.30%
-
Net Worth 205,402 205,402 197,602 197,602 192,401 192,394 184,594 7.38%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 4,550 - 7,800 3,900 3,900 - 7,799 -30.20%
Div Payout % 41.66% - 39.22% 27.78% 38.90% - 45.10% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 205,402 205,402 197,602 197,602 192,401 192,394 184,594 7.38%
NOSH 260,003 260,003 260,003 260,003 260,003 130,000 130,000 58.80%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 5.94% 6.96% 6.62% 6.38% 6.65% 9.36% 6.45% -
ROE 5.32% 3.61% 10.06% 7.10% 5.21% 3.13% 9.37% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 78.85 46.43 116.27 81.87 56.35 50.89 218.64 -49.36%
EPS 4.20 2.86 7.65 5.40 3.86 4.64 13.30 -53.65%
DPS 1.75 0.00 3.00 1.50 1.50 0.00 6.00 -56.05%
NAPS 0.79 0.79 0.76 0.76 0.74 1.48 1.42 -32.38%
Adjusted Per Share Value based on latest NOSH - 260,003
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 67.92 40.00 100.16 70.53 48.55 21.92 94.17 -19.59%
EPS 3.62 2.46 6.59 4.65 3.32 2.00 5.73 -26.39%
DPS 1.51 0.00 2.58 1.29 1.29 0.00 2.58 -30.05%
NAPS 0.6806 0.6806 0.6547 0.6547 0.6375 0.6375 0.6116 7.39%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 0.83 0.865 0.845 0.815 0.86 2.20 1.25 -
P/RPS 1.05 1.86 0.73 1.00 1.53 4.32 0.57 50.32%
P/EPS 19.76 30.29 11.05 15.09 22.30 47.43 9.40 64.17%
EY 5.06 3.30 9.05 6.63 4.48 2.11 10.64 -39.10%
DY 2.11 0.00 3.55 1.84 1.74 0.00 4.80 -42.21%
P/NAPS 1.05 1.09 1.11 1.07 1.16 1.49 0.88 12.50%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 25/05/22 25/02/22 25/11/21 24/08/21 20/05/21 22/02/21 20/11/20 -
Price 0.81 0.84 0.865 0.81 0.88 0.965 1.75 -
P/RPS 1.03 1.81 0.74 0.99 1.56 1.90 0.80 18.36%
P/EPS 19.28 29.41 11.31 15.00 22.82 20.80 13.15 29.08%
EY 5.19 3.40 8.84 6.67 4.38 4.81 7.60 -22.47%
DY 2.16 0.00 3.47 1.85 1.70 0.00 3.43 -26.55%
P/NAPS 1.03 1.06 1.14 1.07 1.19 0.65 1.23 -11.16%

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