[EAH] QoQ Quarter Result on 31-Mar-2015 [#1]

Announcement Date
29-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- -47.83%
YoY- -173.12%
Quarter Report
View:
Show?
Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 7,076 6,095 5,581 4,034 6,527 9,564 12,150 -30.19%
PBT -1,201 -1,480 -1,090 -1,293 -1,746 2,081 3,416 -
Tax 0 0 0 0 858 -811 -565 -
NP -1,201 -1,480 -1,090 -1,293 -888 1,270 2,851 -
-
NP to SH -1,228 -1,347 -1,029 -1,292 -874 1,256 2,740 -
-
Tax Rate - - - - - 38.97% 16.54% -
Total Cost 8,277 7,575 6,671 5,327 7,415 8,294 9,299 -7.44%
-
Net Worth 153,500 164,633 111,474 111,973 122,359 117,226 81,617 52.18%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 153,500 164,633 111,474 111,973 122,359 117,226 81,617 52.18%
NOSH 1,535,000 1,496,666 857,500 861,333 873,999 837,333 582,978 90.34%
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 -16.97% -24.28% -19.53% -32.05% -13.61% 13.28% 23.47% -
ROE -0.80% -0.82% -0.92% -1.15% -0.71% 1.07% 3.36% -
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 0.46 0.41 0.65 0.47 0.75 1.14 2.08 -63.32%
EPS -0.08 -0.09 -0.12 -0.15 -0.10 0.15 0.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.10 0.11 0.13 0.13 0.14 0.14 0.14 -20.04%
Adjusted Per Share Value based on latest NOSH - 861,333
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 0.11 0.09 0.09 0.06 0.10 0.15 0.19 -30.46%
EPS -0.02 -0.02 -0.02 -0.02 -0.01 0.02 0.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0238 0.0255 0.0173 0.0174 0.019 0.0182 0.0127 51.82%
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 0.12 0.06 0.12 0.125 0.115 0.16 0.12 -
P/RPS 26.03 14.73 18.44 26.69 15.40 14.01 5.76 172.58%
P/EPS -150.00 -66.67 -100.00 -83.33 -115.00 106.67 25.53 -
EY -0.67 -1.50 -1.00 -1.20 -0.87 0.94 3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.20 0.55 0.92 0.96 0.82 1.14 0.86 24.79%
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 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 -
Price 0.095 0.125 0.065 0.12 0.14 0.135 0.16 -
P/RPS 20.61 30.69 9.99 25.62 18.75 11.82 7.68 92.76%
P/EPS -118.75 -138.89 -54.17 -80.00 -140.00 90.00 34.04 -
EY -0.84 -0.72 -1.85 -1.25 -0.71 1.11 2.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.14 0.50 0.92 1.00 0.96 1.14 -11.41%

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