[EAH] QoQ TTM Result on 30-Sep-2015 [#2]

Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#2]
Profit Trend
QoQ- -138.02%
YoY- -128.78%
Quarter Report
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 34,509 31,863 4,034 10,561 20,125 32,275 40,290 -9.81%
PBT -27,927 -29,041 -1,293 -3,039 -958 2,458 5,725 -
Tax -260 -259 0 858 47 -518 -682 -47.45%
NP -28,187 -29,300 -1,293 -2,181 -911 1,940 5,043 -
-
NP to SH -27,239 -28,376 -1,292 -2,166 -910 1,830 4,889 -
-
Tax Rate - - - - - 21.07% 11.91% -
Total Cost 62,696 61,163 5,327 12,742 21,036 30,335 35,247 46.85%
-
Net Worth 97,200 134,306 0 0 0 111,973 122,359 -14.23%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 97,200 134,306 0 0 0 111,973 122,359 -14.23%
NOSH 1,080,000 1,492,289 1,535,000 1,496,666 857,500 861,333 873,999 15.16%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -81.68% -91.96% -32.05% -20.65% -4.53% 6.01% 12.52% -
ROE -28.02% -21.13% 0.00% 0.00% 0.00% 1.63% 4.00% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 3.20 2.14 0.26 0.71 2.35 3.75 4.61 -21.62%
EPS -2.52 -1.90 -0.08 -0.14 -0.11 0.21 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.00 0.00 0.00 0.13 0.14 -25.53%
Adjusted Per Share Value based on latest NOSH - 1,496,666
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 0.53 0.49 0.06 0.16 0.31 0.50 0.62 -9.93%
EPS -0.42 -0.44 -0.02 -0.03 -0.01 0.03 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0151 0.0208 0.00 0.00 0.00 0.0174 0.019 -14.21%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.085 0.12 0.06 0.12 0.125 0.115 -
P/RPS 2.50 3.98 45.66 8.50 5.11 3.34 2.49 0.26%
P/EPS -3.17 -4.47 -142.57 -41.46 -113.08 58.83 20.56 -
EY -31.53 -22.37 -0.70 -2.41 -0.88 1.70 4.86 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 0.00 0.00 0.00 0.96 0.82 5.61%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 31/05/16 26/02/16 27/11/15 28/08/15 29/05/15 27/02/15 -
Price 0.07 0.085 0.095 0.125 0.065 0.12 0.14 -
P/RPS 2.19 3.98 36.15 17.71 2.77 3.20 3.04 -19.65%
P/EPS -2.78 -4.47 -112.87 -86.37 -61.25 56.48 25.03 -
EY -36.03 -22.37 -0.89 -1.16 -1.63 1.77 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.78 0.94 0.00 0.00 0.00 0.92 1.00 -15.27%

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