[EAH] QoQ TTM Result on 31-Mar-2013 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -10.1%
YoY- -37.06%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,790 79,329 46,758 45,576 45,875 47,020 43,584 64.08%
PBT 10,221 9,983 8,033 7,397 8,827 10,993 14,149 -19.44%
Tax -602 -390 -215 -215 -215 -179 -174 128.23%
NP 9,619 9,593 7,818 7,182 8,612 10,814 13,975 -21.99%
-
NP to SH 9,307 8,706 6,489 5,277 5,870 6,806 8,403 7.02%
-
Tax Rate 5.89% 3.91% 2.68% 2.91% 2.44% 1.63% 1.23% -
Total Cost 82,171 69,736 38,940 38,394 37,263 36,206 29,609 97.11%
-
Net Worth 68,760 68,029 64,180 59,640 50,793 55,215 54,704 16.42%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 68,760 68,029 64,180 59,640 50,793 55,215 54,704 16.42%
NOSH 429,756 425,185 427,868 426,000 362,812 306,749 303,913 25.90%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.48% 12.09% 16.72% 15.76% 18.77% 23.00% 32.06% -
ROE 13.54% 12.80% 10.11% 8.85% 11.56% 12.33% 15.36% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.36 18.66 10.93 10.70 12.64 15.33 14.34 30.33%
EPS 2.17 2.05 1.52 1.24 1.62 2.22 2.76 -14.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.14 0.18 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 426,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.42 1.23 0.72 0.71 0.71 0.73 0.68 63.15%
EPS 0.14 0.13 0.10 0.08 0.09 0.11 0.13 5.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0107 0.0105 0.0099 0.0092 0.0079 0.0086 0.0085 16.53%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.135 0.125 0.13 0.145 0.15 0.17 -
P/RPS 0.94 0.72 1.14 1.22 1.15 0.98 1.19 -14.51%
P/EPS 9.24 6.59 8.24 10.49 8.96 6.76 6.15 31.08%
EY 10.83 15.17 12.13 9.53 11.16 14.79 16.26 -23.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.84 0.83 0.93 1.04 0.83 0.94 20.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.18 0.175 0.12 0.135 0.13 0.14 0.17 -
P/RPS 0.84 0.94 1.10 1.26 1.03 0.91 1.19 -20.67%
P/EPS 8.31 8.55 7.91 10.90 8.04 6.31 6.15 22.15%
EY 12.03 11.70 12.64 9.18 12.45 15.85 16.26 -18.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 0.80 0.96 0.93 0.78 0.94 13.01%

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