[EITA] QoQ Quarter Result on 31-Dec-2016 [#1]

Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- 470.3%
YoY- 145.76%
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 60,160 60,972 66,860 82,688 60,633 85,417 69,887 -9.50%
PBT 2,813 2,747 7,301 13,830 2,804 12,533 560 193.01%
Tax -750 -922 -1,871 -3,378 -593 -3,007 -358 63.65%
NP 2,063 1,825 5,430 10,452 2,211 9,526 202 370.05%
-
NP to SH 2,204 1,807 5,485 10,425 1,828 9,355 216 369.77%
-
Tax Rate 26.66% 33.56% 25.63% 24.43% 21.15% 23.99% 63.93% -
Total Cost 58,097 59,147 61,430 72,236 58,422 75,891 69,685 -11.40%
-
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 3,900 - 2,600 - 2,600 2,600 - -
Div Payout % 176.95% - 47.40% - 142.23% 27.79% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.43% 2.99% 8.12% 12.64% 3.65% 11.15% 0.29% -
ROE 1.40% 1.21% 3.49% 6.74% 1.28% 6.48% 0.16% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 46.28 46.90 51.43 63.61 46.64 65.71 53.76 -9.49%
EPS 1.70 1.39 4.22 8.02 1.41 7.20 0.17 363.50%
DPS 3.00 0.00 2.00 0.00 2.00 2.00 0.00 -
NAPS 1.21 1.15 1.21 1.19 1.10 1.11 1.03 11.32%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 19.93 20.20 22.15 27.40 20.09 28.30 23.16 -9.52%
EPS 0.73 0.60 1.82 3.45 0.61 3.10 0.07 376.64%
DPS 1.29 0.00 0.86 0.00 0.86 0.86 0.00 -
NAPS 0.5212 0.4953 0.5212 0.5126 0.4738 0.4781 0.4437 11.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.76 1.84 1.62 1.16 1.32 1.12 1.38 -
P/RPS 3.80 3.92 3.15 1.82 2.83 1.70 2.57 29.75%
P/EPS 103.81 132.37 38.40 14.47 93.87 15.56 830.56 -74.96%
EY 0.96 0.76 2.60 6.91 1.07 6.43 0.12 299.49%
DY 1.70 0.00 1.23 0.00 1.52 1.79 0.00 -
P/NAPS 1.45 1.60 1.34 0.97 1.20 1.01 1.34 5.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 -
Price 1.70 1.80 2.07 1.28 1.26 1.12 1.39 -
P/RPS 3.67 3.84 4.02 2.01 2.70 1.70 2.59 26.13%
P/EPS 100.27 129.50 49.06 15.96 89.61 15.56 836.57 -75.65%
EY 1.00 0.77 2.04 6.27 1.12 6.43 0.12 310.50%
DY 1.76 0.00 0.97 0.00 1.59 1.79 0.00 -
P/NAPS 1.40 1.57 1.71 1.08 1.15 1.01 1.35 2.45%

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