[EAH] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 104.79%
YoY- 237.8%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 10,255 11,583 12,128 9,618 3,471 11,334 3,585 101.63%
PBT 2,169 3,138 3,765 5,077 1,379 1,717 196 397.32%
Tax 0 0 -174 0 0 -1 -6 -
NP 2,169 3,138 3,591 5,077 1,379 1,716 190 407.74%
-
NP to SH 1,398 2,084 2,097 2,824 1,379 1,716 190 278.75%
-
Tax Rate 0.00% 0.00% 4.62% 0.00% 0.00% 0.06% 3.06% -
Total Cost 8,086 8,445 8,537 4,541 2,092 9,618 3,395 78.44%
-
Net Worth 54,704 49,898 50,898 42,096 26,340 24,735 23,750 74.49%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 54,704 49,898 50,898 42,096 26,340 24,735 23,750 74.49%
NOSH 303,913 293,521 203,592 175,403 154,943 154,594 158,333 54.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 21.15% 27.09% 29.61% 52.79% 39.73% 15.14% 5.30% -
ROE 2.56% 4.18% 4.12% 6.71% 5.24% 6.94% 0.80% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 3.37 3.95 5.96 5.48 2.24 7.33 2.26 30.55%
EPS 0.46 0.71 1.03 1.61 0.89 1.11 0.12 145.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.17 0.25 0.24 0.17 0.16 0.15 12.93%
Adjusted Per Share Value based on latest NOSH - 175,403
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 0.16 0.18 0.19 0.15 0.05 0.18 0.06 92.41%
EPS 0.02 0.03 0.03 0.04 0.02 0.03 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0085 0.0077 0.0079 0.0065 0.0041 0.0038 0.0037 74.19%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.19 0.21 0.18 0.24 0.28 0.33 -
P/RPS 5.04 4.81 3.53 3.28 10.71 3.82 14.57 -50.75%
P/EPS 36.96 26.76 20.39 11.18 26.97 25.23 275.00 -73.79%
EY 2.71 3.74 4.90 8.94 3.71 3.96 0.36 284.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.12 0.84 0.75 1.41 1.75 2.20 -43.30%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/08/12 31/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 -
Price 0.17 0.16 0.19 0.20 0.19 0.27 0.28 -
P/RPS 5.04 4.05 3.19 3.65 8.48 3.68 12.37 -45.07%
P/EPS 36.96 22.54 18.45 12.42 21.35 24.32 233.33 -70.75%
EY 2.71 4.44 5.42 8.05 4.68 4.11 0.43 241.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.76 0.83 1.12 1.69 1.87 -36.80%

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