[EITA] QoQ Cumulative Quarter Result on 31-Dec-2020 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- -65.13%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 302,305 212,876 146,517 66,150 284,220 205,664 145,599 62.67%
PBT 26,907 19,398 13,340 8,382 25,229 18,838 15,379 45.14%
Tax -6,881 -5,821 -3,594 -2,190 -6,908 -4,851 -3,598 54.01%
NP 20,026 13,577 9,746 6,192 18,321 13,987 11,781 42.38%
-
NP to SH 19,888 14,039 10,027 6,030 17,294 13,063 11,251 46.14%
-
Tax Rate 25.57% 30.01% 26.94% 26.13% 27.38% 25.75% 23.40% -
Total Cost 282,279 199,299 136,771 59,958 265,899 191,677 133,818 64.40%
-
Net Worth 197,602 197,602 192,401 192,394 184,594 184,594 181,994 5.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 7,800 3,900 3,900 - 7,799 3,899 - -
Div Payout % 39.22% 27.78% 38.90% - 45.10% 29.85% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 197,602 197,602 192,401 192,394 184,594 184,594 181,994 5.63%
NOSH 260,003 260,003 260,003 130,000 130,000 130,000 130,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 6.62% 6.38% 6.65% 9.36% 6.45% 6.80% 8.09% -
ROE 10.06% 7.10% 5.21% 3.13% 9.37% 7.08% 6.18% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 116.27 81.87 56.35 50.89 218.64 158.21 112.00 2.52%
EPS 7.65 5.40 3.86 4.64 13.30 10.05 8.65 -7.85%
DPS 3.00 1.50 1.50 0.00 6.00 3.00 0.00 -
NAPS 0.76 0.76 0.74 1.48 1.42 1.42 1.40 -33.42%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 100.16 70.53 48.55 21.92 94.17 68.14 48.24 62.67%
EPS 6.59 4.65 3.32 2.00 5.73 4.33 3.73 46.09%
DPS 2.58 1.29 1.29 0.00 2.58 1.29 0.00 -
NAPS 0.6547 0.6547 0.6375 0.6375 0.6116 0.6116 0.603 5.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.845 0.815 0.86 2.20 1.25 1.20 1.06 -
P/RPS 0.73 1.00 1.53 4.32 0.57 0.76 0.95 -16.09%
P/EPS 11.05 15.09 22.30 47.43 9.40 11.94 12.25 -6.63%
EY 9.05 6.63 4.48 2.11 10.64 8.37 8.16 7.13%
DY 3.55 1.84 1.74 0.00 4.80 2.50 0.00 -
P/NAPS 1.11 1.07 1.16 1.49 0.88 0.85 0.76 28.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 24/08/21 20/05/21 22/02/21 20/11/20 17/08/20 29/05/20 -
Price 0.865 0.81 0.88 0.965 1.75 1.20 1.21 -
P/RPS 0.74 0.99 1.56 1.90 0.80 0.76 1.08 -22.26%
P/EPS 11.31 15.00 22.82 20.80 13.15 11.94 13.98 -13.16%
EY 8.84 6.67 4.38 4.81 7.60 8.37 7.15 15.17%
DY 3.47 1.85 1.70 0.00 3.43 2.50 0.00 -
P/NAPS 1.14 1.07 1.19 0.65 1.23 0.85 0.86 20.65%

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