[EITA] QoQ Quarter Result on 31-Dec-2012 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -27.96%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 52,194 46,837 43,085 44,004 53,740 56,055 40,253 18.89%
PBT 7,146 4,611 3,906 4,178 5,430 4,441 4,504 35.99%
Tax -1,645 -1,257 -1,018 -968 -971 -1,505 -1,316 16.02%
NP 5,501 3,354 2,888 3,210 4,459 2,936 3,188 43.81%
-
NP to SH 5,494 3,301 2,841 3,206 4,450 2,923 3,168 44.29%
-
Tax Rate 23.02% 27.26% 26.06% 23.17% 17.88% 33.89% 29.22% -
Total Cost 46,693 43,483 40,197 40,794 49,281 53,119 37,065 16.62%
-
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,900 - - 4,341 - - - -
Div Payout % 70.99% - - 135.40% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 107,000 13.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 10.54% 7.16% 6.70% 7.29% 8.30% 5.24% 7.92% -
ROE 4.97% 3.13% 2.67% 3.23% 4.74% 3.35% 3.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 40.15 36.03 33.14 35.48 44.04 47.51 37.62 4.43%
EPS 4.23 2.54 2.19 2.58 3.65 2.48 2.96 26.84%
DPS 3.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.82 0.80 0.77 0.74 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 17.29 15.52 14.28 14.58 17.81 18.57 13.34 18.85%
EPS 1.82 1.09 0.94 1.06 1.47 0.97 1.05 44.24%
DPS 1.29 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.3661 0.3489 0.3532 0.3288 0.3113 0.2893 0.2694 22.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 0.705 0.795 0.675 0.67 0.67 0.72 0.00 -
P/RPS 1.76 2.21 2.04 1.89 1.52 1.52 0.00 -
P/EPS 16.68 31.31 30.89 25.92 18.37 29.06 0.00 -
EY 5.99 3.19 3.24 3.86 5.44 3.44 0.00 -
DY 4.26 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 0.82 0.84 0.87 0.97 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 13/08/12 25/05/12 -
Price 0.96 0.72 0.79 0.66 0.67 0.72 0.70 -
P/RPS 2.39 2.00 2.38 1.86 1.52 1.52 1.86 18.17%
P/EPS 22.72 28.36 36.15 25.53 18.37 29.06 23.64 -2.60%
EY 4.40 3.53 2.77 3.92 5.44 3.44 4.23 2.65%
DY 3.13 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 0.96 0.83 0.87 0.97 0.92 14.67%

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