[EITA] QoQ Cumulative Quarter Result on 31-Mar-2015 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 192.26%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 72,095 214,930 156,424 113,084 49,833 198,910 155,769 -40.08%
PBT 5,611 27,478 14,210 10,954 3,474 17,426 13,083 -43.04%
Tax -1,316 -7,845 -3,543 -3,149 -786 -4,633 -3,447 -47.28%
NP 4,295 19,633 10,667 7,805 2,688 12,793 9,636 -41.56%
-
NP to SH 4,242 19,570 10,599 7,774 2,660 12,720 9,595 -41.87%
-
Tax Rate 23.45% 28.55% 24.93% 28.75% 22.63% 26.59% 26.35% -
Total Cost 67,800 195,297 145,757 105,279 47,145 186,117 146,133 -39.98%
-
Net Worth 136,499 132,599 126,100 124,799 119,600 116,999 116,999 10.79%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 5,200 2,600 - - 5,200 2,600 -
Div Payout % - 26.57% 24.53% - - 40.88% 27.10% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 136,499 132,599 126,100 124,799 119,600 116,999 116,999 10.79%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 5.96% 9.13% 6.82% 6.90% 5.39% 6.43% 6.19% -
ROE 3.11% 14.76% 8.41% 6.23% 2.22% 10.87% 8.20% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 55.46 165.33 120.33 86.99 38.33 153.01 119.82 -40.07%
EPS 3.26 15.05 8.15 5.98 2.05 9.78 7.38 -41.91%
DPS 0.00 4.00 2.00 0.00 0.00 4.00 2.00 -
NAPS 1.05 1.02 0.97 0.96 0.92 0.90 0.90 10.79%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 23.98 71.49 52.03 37.62 16.58 66.16 51.81 -40.08%
EPS 1.41 6.51 3.53 2.59 0.88 4.23 3.19 -41.88%
DPS 0.00 1.73 0.86 0.00 0.00 1.73 0.86 -
NAPS 0.454 0.4411 0.4195 0.4151 0.3978 0.3892 0.3892 10.78%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 1.46 1.21 1.16 1.22 1.14 1.48 1.46 -
P/RPS 2.63 0.73 0.96 1.40 2.97 0.97 1.22 66.64%
P/EPS 44.74 8.04 14.23 20.40 55.71 15.13 19.78 72.05%
EY 2.23 12.44 7.03 4.90 1.79 6.61 5.06 -42.00%
DY 0.00 3.31 1.72 0.00 0.00 2.70 1.37 -
P/NAPS 1.39 1.19 1.20 1.27 1.24 1.64 1.62 -9.67%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 24/02/16 25/11/15 28/08/15 27/05/15 24/02/15 25/11/14 26/08/14 -
Price 1.36 1.12 1.15 1.31 1.24 1.41 1.39 -
P/RPS 2.45 0.68 0.96 1.51 3.23 0.92 1.16 64.39%
P/EPS 41.68 7.44 14.11 21.91 60.60 14.41 18.83 69.59%
EY 2.40 13.44 7.09 4.56 1.65 6.94 5.31 -41.01%
DY 0.00 3.57 1.74 0.00 0.00 2.84 1.44 -
P/NAPS 1.30 1.10 1.19 1.36 1.35 1.57 1.54 -10.65%

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