[EITA] QoQ Quarter Result on 30-Sep-2013 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 66.43%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 57,994 51,739 46,036 52,194 46,837 43,085 44,004 20.26%
PBT 5,340 3,318 4,425 7,146 4,611 3,906 4,178 17.82%
Tax -1,218 -1,101 -1,127 -1,645 -1,257 -1,018 -968 16.59%
NP 4,122 2,217 3,298 5,501 3,354 2,888 3,210 18.19%
-
NP to SH 4,084 2,211 3,300 5,494 3,301 2,841 3,206 17.56%
-
Tax Rate 22.81% 33.18% 25.47% 23.02% 27.26% 26.06% 23.17% -
Total Cost 53,872 49,522 42,738 46,693 43,483 40,197 40,794 20.42%
-
Net Worth 116,999 111,800 114,399 110,500 105,300 106,599 99,224 11.64%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 2,600 - - 3,900 - - 4,341 -29.01%
Div Payout % 63.66% - - 70.99% - - 135.40% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 116,999 111,800 114,399 110,500 105,300 106,599 99,224 11.64%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 7.11% 4.28% 7.16% 10.54% 7.16% 6.70% 7.29% -
ROE 3.49% 1.98% 2.88% 4.97% 3.13% 2.67% 3.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 44.61 39.80 35.41 40.15 36.03 33.14 35.48 16.54%
EPS 3.14 1.70 2.54 4.23 2.54 2.19 2.58 14.03%
DPS 2.00 0.00 0.00 3.00 0.00 0.00 3.50 -31.20%
NAPS 0.90 0.86 0.88 0.85 0.81 0.82 0.80 8.19%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 19.22 17.14 15.25 17.29 15.52 14.28 14.58 20.28%
EPS 1.35 0.73 1.09 1.82 1.09 0.94 1.06 17.54%
DPS 0.86 0.00 0.00 1.29 0.00 0.00 1.44 -29.14%
NAPS 0.3877 0.3704 0.379 0.3661 0.3489 0.3532 0.3288 11.64%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.46 1.17 0.90 0.705 0.795 0.675 0.67 -
P/RPS 3.27 2.94 2.54 1.76 2.21 2.04 1.89 44.26%
P/EPS 46.47 68.79 35.45 16.68 31.31 30.89 25.92 47.73%
EY 2.15 1.45 2.82 5.99 3.19 3.24 3.86 -32.37%
DY 1.37 0.00 0.00 4.26 0.00 0.00 5.22 -59.10%
P/NAPS 1.62 1.36 1.02 0.83 0.98 0.82 0.84 55.12%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 26/08/14 29/05/14 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 -
Price 1.39 1.40 1.14 0.96 0.72 0.79 0.66 -
P/RPS 3.12 3.52 3.22 2.39 2.00 2.38 1.86 41.30%
P/EPS 44.25 82.32 44.91 22.72 28.36 36.15 25.53 44.43%
EY 2.26 1.21 2.23 4.40 3.53 2.77 3.92 -30.79%
DY 1.44 0.00 0.00 3.13 0.00 0.00 5.30 -58.15%
P/NAPS 1.54 1.63 1.30 1.13 0.89 0.96 0.83 51.16%

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