[EITA] QoQ Cumulative Quarter Result on 31-Dec-2015 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
31-Dec-2015 [#1]
Profit Trend
QoQ- -78.32%
YoY- 59.47%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
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 288,032 227,399 141,982 72,095 214,930 156,424 113,084 86.18%
PBT 21,508 18,704 6,171 5,611 27,478 14,210 10,954 56.60%
Tax -5,274 -4,681 -1,674 -1,316 -7,845 -3,543 -3,149 40.89%
NP 16,234 14,023 4,497 4,295 19,633 10,667 7,805 62.72%
-
NP to SH 15,641 13,813 4,458 4,242 19,570 10,599 7,774 59.16%
-
Tax Rate 24.52% 25.03% 27.13% 23.45% 28.55% 24.93% 28.75% -
Total Cost 271,798 213,376 137,485 67,800 195,297 145,757 105,279 87.86%
-
Net Worth 143,000 144,300 133,899 136,499 132,599 126,100 124,799 9.47%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 5,200 2,600 - - 5,200 2,600 - -
Div Payout % 33.25% 18.82% - - 26.57% 24.53% - -
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 143,000 144,300 133,899 136,499 132,599 126,100 124,799 9.47%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
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 5.64% 6.17% 3.17% 5.96% 9.13% 6.82% 6.90% -
ROE 10.94% 9.57% 3.33% 3.11% 14.76% 8.41% 6.23% -
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 221.56 174.92 109.22 55.46 165.33 120.33 86.99 86.18%
EPS 12.03 10.63 3.43 3.26 15.05 8.15 5.98 59.15%
DPS 4.00 2.00 0.00 0.00 4.00 2.00 0.00 -
NAPS 1.10 1.11 1.03 1.05 1.02 0.97 0.96 9.47%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 95.43 75.35 47.04 23.89 71.21 51.83 37.47 86.17%
EPS 5.18 4.58 1.48 1.41 6.48 3.51 2.58 58.94%
DPS 1.72 0.86 0.00 0.00 1.72 0.86 0.00 -
NAPS 0.4738 0.4781 0.4437 0.4523 0.4393 0.4178 0.4135 9.47%
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 1.32 1.12 1.38 1.46 1.21 1.16 1.22 -
P/RPS 0.60 0.64 1.26 2.63 0.73 0.96 1.40 -43.06%
P/EPS 10.97 10.54 40.24 44.74 8.04 14.23 20.40 -33.79%
EY 9.11 9.49 2.48 2.23 12.44 7.03 4.90 51.02%
DY 3.03 1.79 0.00 0.00 3.31 1.72 0.00 -
P/NAPS 1.20 1.01 1.34 1.39 1.19 1.20 1.27 -3.69%
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 23/11/16 22/08/16 25/05/16 24/02/16 25/11/15 28/08/15 27/05/15 -
Price 1.26 1.12 1.39 1.36 1.12 1.15 1.31 -
P/RPS 0.57 0.64 1.27 2.45 0.68 0.96 1.51 -47.67%
P/EPS 10.47 10.54 40.53 41.68 7.44 14.11 21.91 -38.79%
EY 9.55 9.49 2.47 2.40 13.44 7.09 4.56 63.47%
DY 3.17 1.79 0.00 0.00 3.57 1.74 0.00 -
P/NAPS 1.15 1.01 1.35 1.30 1.10 1.19 1.36 -10.55%

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