[EITA] QoQ Quarter Result on 31-Dec-2017 [#1]

Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- 220.78%
YoY- -32.18%
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 63,975 67,841 61,447 70,113 60,160 60,972 66,860 -2.89%
PBT 8,109 5,052 4,889 8,701 2,813 2,747 7,301 7.24%
Tax -2,270 -1,021 -1,356 -1,619 -750 -922 -1,871 13.74%
NP 5,839 4,031 3,533 7,082 2,063 1,825 5,430 4.95%
-
NP to SH 5,817 3,652 3,546 7,070 2,204 1,807 5,485 3.99%
-
Tax Rate 27.99% 20.21% 27.74% 18.61% 26.66% 33.56% 25.63% -
Total Cost 58,136 63,810 57,914 63,031 58,097 59,147 61,430 -3.60%
-
Net Worth 167,694 167,694 163,794 163,794 157,300 149,499 157,300 4.35%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 3,899 5,199 - - 3,900 - 2,600 30.98%
Div Payout % 67.04% 142.38% - - 176.95% - 47.40% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 167,694 167,694 163,794 163,794 157,300 149,499 157,300 4.35%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 9.13% 5.94% 5.75% 10.10% 3.43% 2.99% 8.12% -
ROE 3.47% 2.18% 2.16% 4.32% 1.40% 1.21% 3.49% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 49.21 52.19 47.27 53.93 46.28 46.90 51.43 -2.89%
EPS 4.47 2.81 2.73 5.44 1.70 1.39 4.22 3.90%
DPS 3.00 4.00 0.00 0.00 3.00 0.00 2.00 31.00%
NAPS 1.29 1.29 1.26 1.26 1.21 1.15 1.21 4.35%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 21.20 22.48 20.36 23.23 19.93 20.20 22.15 -2.87%
EPS 1.93 1.21 1.17 2.34 0.73 0.60 1.82 3.98%
DPS 1.29 1.72 0.00 0.00 1.29 0.00 0.86 31.00%
NAPS 0.5556 0.5556 0.5427 0.5427 0.5212 0.4953 0.5212 4.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 1.30 1.25 1.55 1.60 1.76 1.84 1.62 -
P/RPS 2.64 2.40 3.28 2.97 3.80 3.92 3.15 -11.09%
P/EPS 29.05 44.49 56.82 29.42 103.81 132.37 38.40 -16.96%
EY 3.44 2.25 1.76 3.40 0.96 0.76 2.60 20.49%
DY 2.31 3.20 0.00 0.00 1.70 0.00 1.23 52.16%
P/NAPS 1.01 0.97 1.23 1.27 1.45 1.60 1.34 -17.16%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 20/08/18 28/05/18 23/02/18 23/11/17 22/08/17 24/05/17 -
Price 1.38 1.30 1.37 1.61 1.70 1.80 2.07 -
P/RPS 2.80 2.49 2.90 2.99 3.67 3.84 4.02 -21.40%
P/EPS 30.84 46.27 50.22 29.60 100.27 129.50 49.06 -26.59%
EY 3.24 2.16 1.99 3.38 1.00 0.77 2.04 36.08%
DY 2.17 3.08 0.00 0.00 1.76 0.00 0.97 70.96%
P/NAPS 1.07 1.01 1.09 1.28 1.40 1.57 1.71 -26.82%

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