[EAH] QoQ Quarter Result on 31-Mar-2013 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 28.42%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 23,444 45,625 11,437 11,284 10,983 13,054 10,255 73.27%
PBT 1,837 3,871 2,805 1,708 1,599 1,921 2,169 -10.45%
Tax -422 -180 0 0 -210 -5 0 -
NP 1,415 3,691 2,805 1,708 1,389 1,916 2,169 -24.72%
-
NP to SH 1,762 3,444 2,610 1,491 1,161 1,227 1,398 16.63%
-
Tax Rate 22.97% 4.65% 0.00% 0.00% 13.13% 0.26% 0.00% -
Total Cost 22,029 41,934 8,632 9,576 9,594 11,138 8,086 94.70%
-
Net Worth 68,760 68,029 64,180 59,640 50,793 55,215 54,704 16.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 68,760 68,029 64,180 59,640 50,793 55,215 54,704 16.42%
NOSH 429,756 425,185 427,868 426,000 362,812 306,749 303,913 25.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 6.04% 8.09% 24.53% 15.14% 12.65% 14.68% 21.15% -
ROE 2.56% 5.06% 4.07% 2.50% 2.29% 2.22% 2.56% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.46 10.73 2.67 2.65 3.03 4.26 3.37 37.82%
EPS 0.41 0.81 0.61 0.35 0.32 0.40 0.46 -7.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.14 0.18 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 426,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.36 0.71 0.18 0.17 0.17 0.20 0.16 71.45%
EPS 0.03 0.05 0.04 0.02 0.02 0.02 0.02 30.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0105 0.0099 0.0092 0.0079 0.0086 0.0085 16.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.135 0.125 0.13 0.145 0.15 0.17 -
P/RPS 3.67 1.26 4.68 4.91 4.79 3.52 5.04 -19.01%
P/EPS 48.78 16.67 20.49 37.14 45.31 37.50 36.96 20.25%
EY 2.05 6.00 4.88 2.69 2.21 2.67 2.71 -16.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.84 0.83 0.93 1.04 0.83 0.94 20.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.18 0.175 0.12 0.135 0.13 0.14 0.17 -
P/RPS 3.30 1.63 4.49 5.10 4.29 3.29 5.04 -24.53%
P/EPS 43.90 21.60 19.67 38.57 40.63 35.00 36.96 12.12%
EY 2.28 4.63 5.08 2.59 2.46 2.86 2.71 -10.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 0.80 0.96 0.93 0.78 0.94 13.01%

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