[EITA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 89.45%
YoY- 10.39%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 155,769 97,775 46,036 142,116 89,922 43,085 194,052 -13.66%
PBT 13,083 7,743 4,425 15,663 8,517 3,906 18,553 -20.82%
Tax -3,447 -2,228 -1,127 -3,920 -2,275 -1,018 -4,760 -19.40%
NP 9,636 5,515 3,298 11,743 6,242 2,888 13,793 -21.31%
-
NP to SH 9,595 5,511 3,300 11,636 6,142 2,841 13,747 -21.36%
-
Tax Rate 26.35% 28.77% 25.47% 25.03% 26.71% 26.06% 25.66% -
Total Cost 146,133 92,260 42,738 130,373 83,680 40,197 180,259 -13.09%
-
Net Worth 116,999 111,800 114,399 110,500 105,300 106,599 99,224 11.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,600 - - 3,900 - - 4,341 -29.01%
Div Payout % 27.10% - - 33.52% - - 31.58% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 116,999 111,800 114,399 110,500 105,300 106,599 99,224 11.64%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 6.19% 5.64% 7.16% 8.26% 6.94% 6.70% 7.11% -
ROE 8.20% 4.93% 2.88% 10.53% 5.83% 2.67% 13.85% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 119.82 75.21 35.41 109.32 69.17 33.14 156.46 -16.33%
EPS 7.38 4.24 2.54 8.95 4.72 2.19 11.08 -23.78%
DPS 2.00 0.00 0.00 3.00 0.00 0.00 3.50 -31.20%
NAPS 0.90 0.86 0.88 0.85 0.81 0.82 0.80 8.19%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 51.61 32.40 15.25 47.09 29.79 14.28 64.30 -13.66%
EPS 3.18 1.83 1.09 3.86 2.04 0.94 4.55 -21.29%
DPS 0.86 0.00 0.00 1.29 0.00 0.00 1.44 -29.14%
NAPS 0.3877 0.3704 0.379 0.3661 0.3489 0.3532 0.3288 11.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.17 0.90 0.705 0.795 0.675 0.67 -
P/RPS 1.22 1.56 2.54 0.64 1.15 2.04 0.43 100.79%
P/EPS 19.78 27.60 35.45 7.88 16.83 30.89 6.04 121.00%
EY 5.06 3.62 2.82 12.70 5.94 3.24 16.54 -54.69%
DY 1.37 0.00 0.00 4.26 0.00 0.00 5.22 -59.10%
P/NAPS 1.62 1.36 1.02 0.83 0.98 0.82 0.84 55.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 -
Price 1.39 1.40 1.14 0.96 0.72 0.79 0.66 -
P/RPS 1.16 1.86 3.22 0.88 1.04 2.38 0.42 97.21%
P/EPS 18.83 33.02 44.91 10.73 15.24 36.15 5.95 116.00%
EY 5.31 3.03 2.23 9.32 6.56 2.77 16.79 -53.67%
DY 1.44 0.00 0.00 3.13 0.00 0.00 5.30 -58.15%
P/NAPS 1.54 1.63 1.30 1.13 0.89 0.96 0.83 51.16%

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