[EAH] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -5.55%
YoY- 36.64%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 36,800 36,551 28,008 24,919 26,597 20,701 17,116 66.50%
PBT 13,359 11,938 8,369 4,129 4,372 4,050 3,854 128.86%
Tax -174 -175 -7 -8 -9 -8 -2 1858.09%
NP 13,185 11,763 8,362 4,121 4,363 4,042 3,852 126.95%
-
NP to SH 8,384 8,016 6,109 4,121 4,363 4,042 3,852 67.86%
-
Tax Rate 1.30% 1.47% 0.08% 0.19% 0.21% 0.20% 0.05% -
Total Cost 23,615 24,788 19,646 20,798 22,234 16,659 13,264 46.84%
-
Net Worth 49,898 50,898 42,096 26,340 24,735 23,750 22,392 70.52%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 49,898 50,898 42,096 26,340 24,735 23,750 22,392 70.52%
NOSH 293,521 203,592 175,403 154,943 154,594 158,333 149,285 56.88%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 35.83% 32.18% 29.86% 16.54% 16.40% 19.53% 22.51% -
ROE 16.80% 15.75% 14.51% 15.65% 17.64% 17.02% 17.20% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 12.54 17.95 15.97 16.08 17.20 13.07 11.47 6.12%
EPS 2.86 3.94 3.48 2.66 2.82 2.55 2.58 7.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.25 0.24 0.17 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 154,943
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.57 0.57 0.43 0.39 0.41 0.32 0.27 64.49%
EPS 0.13 0.12 0.09 0.06 0.07 0.06 0.06 67.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0079 0.0065 0.0041 0.0038 0.0037 0.0035 69.07%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.21 0.18 0.24 0.28 0.33 0.39 -
P/RPS 1.52 1.17 1.13 1.49 1.63 2.52 3.40 -41.50%
P/EPS 6.65 5.33 5.17 9.02 9.92 12.93 15.11 -42.11%
EY 15.03 18.75 19.35 11.08 10.08 7.74 6.62 72.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.84 0.75 1.41 1.75 2.20 2.60 -42.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 - -
Price 0.16 0.19 0.20 0.19 0.27 0.28 0.00 -
P/RPS 1.28 1.06 1.25 1.18 1.57 2.14 0.00 -
P/EPS 5.60 4.83 5.74 7.14 9.57 10.97 0.00 -
EY 17.85 20.72 17.41 14.00 10.45 9.12 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.83 1.12 1.69 1.87 0.00 -

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