[EAH] QoQ TTM Result on 31-Mar-2014 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
30-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 2.97%
YoY- 81.6%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 40,290 57,207 93,268 92,555 91,790 79,329 46,758 -9.42%
PBT 5,725 9,308 11,098 10,487 10,221 9,983 8,033 -20.16%
Tax -682 -1,962 -1,331 -766 -602 -390 -215 115.43%
NP 5,043 7,346 9,767 9,721 9,619 9,593 7,818 -25.28%
-
NP to SH 4,889 7,525 9,713 9,583 9,307 8,706 6,489 -17.15%
-
Tax Rate 11.91% 21.08% 11.99% 7.30% 5.89% 3.91% 2.68% -
Total Cost 35,247 49,861 83,501 82,834 82,171 69,736 38,940 -6.40%
-
Net Worth 122,359 117,226 81,617 71,521 68,760 68,029 64,180 53.57%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 122,359 117,226 81,617 71,521 68,760 68,029 64,180 53.57%
NOSH 873,999 837,333 582,978 420,714 429,756 425,185 427,868 60.78%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 12.52% 12.84% 10.47% 10.50% 10.48% 12.09% 16.72% -
ROE 4.00% 6.42% 11.90% 13.40% 13.54% 12.80% 10.11% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 4.61 6.83 16.00 22.00 21.36 18.66 10.93 -43.67%
EPS 0.56 0.90 1.67 2.28 2.17 2.05 1.52 -48.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.14 0.17 0.16 0.16 0.15 -4.48%
Adjusted Per Share Value based on latest NOSH - 420,714
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 0.62 0.89 1.45 1.43 1.42 1.23 0.72 -9.46%
EPS 0.08 0.12 0.15 0.15 0.14 0.13 0.10 -13.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.019 0.0182 0.0127 0.0111 0.0107 0.0105 0.0099 54.25%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 0.115 0.16 0.12 0.175 0.20 0.135 0.125 -
P/RPS 2.49 2.34 0.75 0.80 0.94 0.72 1.14 68.10%
P/EPS 20.56 17.80 7.20 7.68 9.24 6.59 8.24 83.65%
EY 4.86 5.62 13.88 13.02 10.83 15.17 12.13 -45.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 1.14 0.86 1.03 1.25 0.84 0.83 -0.80%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 27/02/15 28/11/14 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 -
Price 0.14 0.135 0.16 0.125 0.18 0.175 0.12 -
P/RPS 3.04 1.98 1.00 0.57 0.84 0.94 1.10 96.56%
P/EPS 25.03 15.02 9.60 5.49 8.31 8.55 7.91 115.08%
EY 4.00 6.66 10.41 18.22 12.03 11.70 12.64 -53.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.96 1.14 0.74 1.13 1.09 0.80 15.99%

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