[EITA] QoQ Quarter Result on 30-Jun-2014 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Jun-2014 [#3]
Profit Trend
QoQ- 84.71%
YoY- 23.72%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 63,251 49,833 43,141 57,994 51,739 46,036 52,194 13.67%
PBT 7,480 3,474 4,343 5,340 3,318 4,425 7,146 3.09%
Tax -2,363 -786 -1,186 -1,218 -1,101 -1,127 -1,645 27.33%
NP 5,117 2,688 3,157 4,122 2,217 3,298 5,501 -4.71%
-
NP to SH 5,114 2,660 3,125 4,084 2,211 3,300 5,494 -4.67%
-
Tax Rate 31.59% 22.63% 27.31% 22.81% 33.18% 25.47% 23.02% -
Total Cost 58,134 47,145 39,984 53,872 49,522 42,738 46,693 15.74%
-
Net Worth 124,799 119,600 116,999 116,999 111,800 114,399 110,500 8.45%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div - - 2,600 2,600 - - 3,900 -
Div Payout % - - 83.20% 63.66% - - 70.99% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 124,799 119,600 116,999 116,999 111,800 114,399 110,500 8.45%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.09% 5.39% 7.32% 7.11% 4.28% 7.16% 10.54% -
ROE 4.10% 2.22% 2.67% 3.49% 1.98% 2.88% 4.97% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 48.65 38.33 33.19 44.61 39.80 35.41 40.15 13.67%
EPS 3.93 2.05 2.40 3.14 1.70 2.54 4.23 -4.79%
DPS 0.00 0.00 2.00 2.00 0.00 0.00 3.00 -
NAPS 0.96 0.92 0.90 0.90 0.86 0.88 0.85 8.45%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 21.04 16.58 14.35 19.29 17.21 15.31 17.36 13.68%
EPS 1.70 0.88 1.04 1.36 0.74 1.10 1.83 -4.79%
DPS 0.00 0.00 0.86 0.86 0.00 0.00 1.30 -
NAPS 0.4151 0.3978 0.3892 0.3892 0.3719 0.3805 0.3676 8.44%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 1.22 1.14 1.48 1.46 1.17 0.90 0.705 -
P/RPS 2.51 2.97 4.46 3.27 2.94 2.54 1.76 26.72%
P/EPS 31.01 55.71 61.57 46.47 68.79 35.45 16.68 51.25%
EY 3.22 1.79 1.62 2.15 1.45 2.82 5.99 -33.91%
DY 0.00 0.00 1.35 1.37 0.00 0.00 4.26 -
P/NAPS 1.27 1.24 1.64 1.62 1.36 1.02 0.83 32.81%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 27/05/15 24/02/15 25/11/14 26/08/14 29/05/14 25/02/14 26/11/13 -
Price 1.31 1.24 1.41 1.39 1.40 1.14 0.96 -
P/RPS 2.69 3.23 4.25 3.12 3.52 3.22 2.39 8.21%
P/EPS 33.30 60.60 58.66 44.25 82.32 44.91 22.72 29.06%
EY 3.00 1.65 1.70 2.26 1.21 2.23 4.40 -22.55%
DY 0.00 0.00 1.42 1.44 0.00 0.00 3.13 -
P/NAPS 1.36 1.35 1.57 1.54 1.63 1.30 1.13 13.15%

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