[EITA] YoY Annualized Quarter Result on 31-Dec-2023 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Feb-2024
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2024
Quarter
31-Dec-2023 [#1]
Profit Trend
QoQ- 191.38%
YoY- 290.31%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 458,468 292,092 482,840 264,600 280,088 206,532 280,452 8.53%
PBT 40,100 9,172 45,308 33,528 32,564 9,844 34,804 2.38%
Tax -7,592 -2,740 -11,696 -8,760 -7,076 -4,228 -6,476 2.68%
NP 32,508 6,432 33,612 24,768 25,488 5,616 28,328 2.31%
-
NP to SH 29,960 7,676 29,700 24,120 24,292 6,552 28,280 0.96%
-
Tax Rate 18.93% 29.87% 25.81% 26.13% 21.73% 42.95% 18.61% -
Total Cost 425,960 285,660 449,228 239,832 254,600 200,916 252,124 9.12%
-
Net Worth 221,716 210,691 205,402 192,394 179,394 163,794 163,794 5.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 221,716 210,691 205,402 192,394 179,394 163,794 163,794 5.17%
NOSH 263,585 260,113 260,003 130,000 130,000 130,000 130,000 12.49%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.09% 2.20% 6.96% 9.36% 9.10% 2.72% 10.10% -
ROE 13.51% 3.64% 14.46% 12.54% 13.54% 4.00% 17.27% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 175.76 112.29 185.71 203.54 215.46 158.88 215.74 -3.35%
EPS 11.48 2.96 11.44 18.56 18.68 5.04 21.76 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.79 1.48 1.38 1.26 1.26 -6.34%
Adjusted Per Share Value based on latest NOSH - 263,585
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 151.91 96.78 159.98 87.67 92.80 68.43 92.92 8.53%
EPS 9.93 2.54 9.84 7.99 8.05 2.17 9.37 0.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7346 0.6981 0.6806 0.6375 0.5944 0.5427 0.5427 5.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.775 0.865 2.20 1.50 1.37 1.60 -
P/RPS 0.43 0.69 0.47 1.08 0.70 0.86 0.74 -8.64%
P/EPS 6.53 26.26 7.57 11.86 8.03 27.18 7.35 -1.95%
EY 15.31 3.81 13.21 8.43 12.46 3.68 13.60 1.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.09 1.49 1.09 1.09 1.27 -5.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 25/02/22 22/02/21 26/02/20 27/02/19 23/02/18 -
Price 0.80 0.745 0.84 0.965 1.43 1.48 1.61 -
P/RPS 0.46 0.66 0.45 0.47 0.66 0.93 0.75 -7.82%
P/EPS 6.97 25.25 7.35 5.20 7.65 29.36 7.40 -0.99%
EY 14.36 3.96 13.60 19.23 13.07 3.41 13.51 1.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 1.06 0.65 1.04 1.17 1.28 -5.01%

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