[EITA] QoQ Quarter Result on 31-Dec-2020 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
31-Dec-2020 [#1]
Profit Trend
QoQ- 42.49%
YoY- -0.71%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 89,429 66,359 80,367 66,150 78,556 60,065 75,577 11.86%
PBT 7,509 6,058 4,958 8,382 6,391 3,459 7,238 2.47%
Tax -1,061 -2,227 -1,404 -2,190 -2,057 -1,252 -1,830 -30.44%
NP 6,448 3,831 3,554 6,192 4,334 2,207 5,408 12.42%
-
NP to SH 5,848 4,012 3,997 6,030 4,232 1,812 5,177 8.45%
-
Tax Rate 14.13% 36.76% 28.32% 26.13% 32.19% 36.20% 25.28% -
Total Cost 82,981 62,528 76,813 59,958 74,222 57,858 70,169 11.81%
-
Net Worth 197,602 197,602 192,401 192,394 184,594 184,594 181,994 5.63%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 3,900 - 3,900 - 3,899 3,899 - -
Div Payout % 66.69% - 97.57% - 92.15% 215.23% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 197,602 197,602 192,401 192,394 184,594 184,594 181,994 5.63%
NOSH 260,003 260,003 260,003 130,000 130,000 130,000 130,000 58.67%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 7.21% 5.77% 4.42% 9.36% 5.52% 3.67% 7.16% -
ROE 2.96% 2.03% 2.08% 3.13% 2.29% 0.98% 2.84% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 34.40 25.52 30.91 50.89 60.43 46.21 58.14 -29.49%
EPS 2.25 1.54 1.54 4.64 3.26 1.39 3.98 -31.60%
DPS 1.50 0.00 1.50 0.00 3.00 3.00 0.00 -
NAPS 0.76 0.76 0.74 1.48 1.42 1.42 1.40 -33.42%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 29.75 22.07 26.73 22.00 26.13 19.98 25.14 11.86%
EPS 1.95 1.33 1.33 2.01 1.41 0.60 1.72 8.71%
DPS 1.30 0.00 1.30 0.00 1.30 1.30 0.00 -
NAPS 0.6573 0.6573 0.64 0.64 0.614 0.614 0.6054 5.63%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 0.845 0.815 0.86 2.20 1.25 1.20 1.06 -
P/RPS 2.46 3.19 2.78 4.32 2.07 2.60 1.82 22.22%
P/EPS 37.57 52.82 55.94 47.43 38.40 86.09 26.62 25.79%
EY 2.66 1.89 1.79 2.11 2.60 1.16 3.76 -20.58%
DY 1.78 0.00 1.74 0.00 2.40 2.50 0.00 -
P/NAPS 1.11 1.07 1.16 1.49 0.88 0.85 0.76 28.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 25/11/21 24/08/21 20/05/21 22/02/21 20/11/20 17/08/20 29/05/20 -
Price 0.865 0.81 0.88 0.965 1.75 1.20 1.21 -
P/RPS 2.51 3.17 2.85 1.90 2.90 2.60 2.08 13.33%
P/EPS 38.46 52.49 57.24 20.80 53.76 86.09 30.38 17.00%
EY 2.60 1.91 1.75 4.81 1.86 1.16 3.29 -14.51%
DY 1.73 0.00 1.70 0.00 1.71 2.50 0.00 -
P/NAPS 1.14 1.07 1.19 0.65 1.23 0.85 0.86 20.65%

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