[EAH] YoY Annualized Quarter Result on 30-Sep-2013 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 22.65%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 30,293 24,857 45,017 91,128 46,522 32,564 22,821 4.63%
PBT 142 -5,524 9,961 11,180 9,637 10,897 5,138 -43.64%
Tax -45 0 -2,053 -240 -6 -1 -2 64.47%
NP 97 -5,524 7,908 10,940 9,630 10,896 5,136 -46.97%
-
NP to SH 278 -5,342 7,684 10,060 6,278 7,892 5,136 -37.25%
-
Tax Rate 31.69% - 20.61% 2.15% 0.06% 0.01% 0.04% -
Total Cost 30,196 30,381 37,109 80,188 36,892 21,668 17,685 8.92%
-
Net Worth 134,174 116,595 115,259 68,203 55,040 38,813 16,651 39.57%
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 134,174 116,595 115,259 68,203 55,040 38,813 16,651 39.57%
NOSH 1,490,827 1,165,952 823,285 426,271 305,779 161,721 111,008 51.45%
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 0.32% -22.22% 17.57% 12.01% 20.70% 33.46% 22.51% -
ROE 0.21% -4.58% 6.67% 14.75% 11.41% 20.33% 30.84% -
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.03 2.13 5.47 21.38 15.21 20.14 20.56 -30.92%
EPS 0.01 -0.46 0.93 2.36 2.05 4.88 4.63 -62.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.10 0.14 0.16 0.18 0.24 0.15 -7.83%
Adjusted Per Share Value based on latest NOSH - 425,185
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.47 0.39 0.70 1.41 0.72 0.50 0.35 4.82%
EPS 0.00 -0.08 0.12 0.16 0.10 0.12 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0181 0.0179 0.0106 0.0085 0.006 0.0026 39.41%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.065 0.12 0.16 0.135 0.15 0.18 0.39 -
P/RPS 3.20 5.63 2.93 0.63 0.99 0.89 1.90 8.68%
P/EPS 347.74 -26.19 17.14 5.72 7.31 3.69 8.43 81.19%
EY 0.29 -3.82 5.83 17.48 13.69 27.11 11.86 -44.73%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.20 1.14 0.84 0.83 0.75 2.60 -18.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/17 26/02/16 28/11/14 18/11/13 29/11/12 25/11/11 30/11/10 -
Price 0.055 0.095 0.135 0.175 0.14 0.20 0.43 -
P/RPS 2.71 4.46 2.47 0.82 0.92 0.99 2.09 4.23%
P/EPS 294.24 -20.73 14.46 7.42 6.82 4.10 9.29 73.70%
EY 0.34 -4.82 6.91 13.49 14.67 24.40 10.76 -42.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.95 0.96 1.09 0.78 0.83 2.87 -21.92%

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