[EITA] QoQ Cumulative Quarter Result on 31-Mar-2014 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
29-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Mar-2014 [#2]
Profit Trend
QoQ- 67.0%
YoY- 93.98%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 49,833 198,910 155,769 97,775 46,036 142,116 89,922 -32.45%
PBT 3,474 17,426 13,083 7,743 4,425 15,663 8,517 -44.91%
Tax -786 -4,633 -3,447 -2,228 -1,127 -3,920 -2,275 -50.66%
NP 2,688 12,793 9,636 5,515 3,298 11,743 6,242 -42.88%
-
NP to SH 2,660 12,720 9,595 5,511 3,300 11,636 6,142 -42.67%
-
Tax Rate 22.63% 26.59% 26.35% 28.77% 25.47% 25.03% 26.71% -
Total Cost 47,145 186,117 146,133 92,260 42,738 130,373 83,680 -31.71%
-
Net Worth 119,600 116,999 116,999 111,800 114,399 110,500 105,300 8.83%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 5,200 2,600 - - 3,900 - -
Div Payout % - 40.88% 27.10% - - 33.52% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 119,600 116,999 116,999 111,800 114,399 110,500 105,300 8.83%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 5.39% 6.43% 6.19% 5.64% 7.16% 8.26% 6.94% -
ROE 2.22% 10.87% 8.20% 4.93% 2.88% 10.53% 5.83% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 38.33 153.01 119.82 75.21 35.41 109.32 69.17 -32.46%
EPS 2.05 9.78 7.38 4.24 2.54 8.95 4.72 -42.56%
DPS 0.00 4.00 2.00 0.00 0.00 3.00 0.00 -
NAPS 0.92 0.90 0.90 0.86 0.88 0.85 0.81 8.83%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 16.51 65.91 51.61 32.40 15.25 47.09 29.79 -32.45%
EPS 0.88 4.21 3.18 1.83 1.09 3.86 2.04 -42.82%
DPS 0.00 1.72 0.86 0.00 0.00 1.29 0.00 -
NAPS 0.3963 0.3877 0.3877 0.3704 0.379 0.3661 0.3489 8.83%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 1.14 1.48 1.46 1.17 0.90 0.705 0.795 -
P/RPS 2.97 0.97 1.22 1.56 2.54 0.64 1.15 87.91%
P/EPS 55.71 15.13 19.78 27.60 35.45 7.88 16.83 121.62%
EY 1.79 6.61 5.06 3.62 2.82 12.70 5.94 -54.95%
DY 0.00 2.70 1.37 0.00 0.00 4.26 0.00 -
P/NAPS 1.24 1.64 1.62 1.36 1.02 0.83 0.98 16.93%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 24/02/15 25/11/14 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 -
Price 1.24 1.41 1.39 1.40 1.14 0.96 0.72 -
P/RPS 3.23 0.92 1.16 1.86 3.22 0.88 1.04 112.43%
P/EPS 60.60 14.41 18.83 33.02 44.91 10.73 15.24 150.36%
EY 1.65 6.94 5.31 3.03 2.23 9.32 6.56 -60.05%
DY 0.00 2.84 1.44 0.00 0.00 3.13 0.00 -
P/NAPS 1.35 1.57 1.54 1.63 1.30 1.13 0.89 31.91%

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