[EITA] YoY Annualized Quarter Result on 31-Dec-2018 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -67.38%
YoY- -76.83%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Revenue 482,840 264,600 280,088 206,532 280,452 330,752 288,380 8.96%
PBT 45,308 33,528 32,564 9,844 34,804 55,320 22,444 12.40%
Tax -11,696 -8,760 -7,076 -4,228 -6,476 -13,512 -5,264 14.21%
NP 33,612 24,768 25,488 5,616 28,328 41,808 17,180 11.82%
-
NP to SH 29,700 24,120 24,292 6,552 28,280 41,700 16,968 9.77%
-
Tax Rate 25.81% 26.13% 21.73% 42.95% 18.61% 24.43% 23.45% -
Total Cost 449,228 239,832 254,600 200,916 252,124 288,944 271,200 8.76%
-
Net Worth 205,402 192,394 179,394 163,794 163,794 154,700 136,499 7.04%
Dividend
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Net Worth 205,402 192,394 179,394 163,794 163,794 154,700 136,499 7.04%
NOSH 260,003 130,000 130,000 130,000 130,000 130,000 130,000 12.23%
Ratio Analysis
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
NP Margin 6.96% 9.36% 9.10% 2.72% 10.10% 12.64% 5.96% -
ROE 14.46% 12.54% 13.54% 4.00% 17.27% 26.96% 12.43% -
Per Share
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 185.71 203.54 215.46 158.88 215.74 254.42 221.83 -2.91%
EPS 11.44 18.56 18.68 5.04 21.76 32.08 13.04 -2.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.79 1.48 1.38 1.26 1.26 1.19 1.05 -4.62%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
RPS 159.98 87.67 92.80 68.43 92.92 109.59 95.55 8.96%
EPS 9.84 7.99 8.05 2.17 9.37 13.82 5.62 9.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6806 0.6375 0.5944 0.5427 0.5427 0.5126 0.4523 7.04%
Price Multiplier on Financial Quarter End Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 -
Price 0.865 2.20 1.50 1.37 1.60 1.16 1.46 -
P/RPS 0.47 1.08 0.70 0.86 0.74 0.46 0.66 -5.49%
P/EPS 7.57 11.86 8.03 27.18 7.35 3.62 11.19 -6.30%
EY 13.21 8.43 12.46 3.68 13.60 27.65 8.94 6.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.49 1.09 1.09 1.27 0.97 1.39 -3.96%
Price Multiplier on Announcement Date
31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 CAGR
Date 25/02/22 22/02/21 26/02/20 27/02/19 23/02/18 27/02/17 24/02/16 -
Price 0.84 0.965 1.43 1.48 1.61 1.28 1.36 -
P/RPS 0.45 0.47 0.66 0.93 0.75 0.50 0.61 -4.93%
P/EPS 7.35 5.20 7.65 29.36 7.40 3.99 10.42 -5.64%
EY 13.60 19.23 13.07 3.41 13.51 25.06 9.60 5.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.65 1.04 1.17 1.28 1.08 1.30 -3.34%

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