[EITA] YoY Annualized Quarter Result on 31-Mar-2015 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Mar-2015 [#2]
Profit Trend
QoQ- 46.13%
YoY- 41.06%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Revenue 263,120 299,096 283,964 226,168 195,550 172,340 192,616 5.57%
PBT 27,180 42,262 12,342 21,908 15,486 15,624 17,890 7.54%
Tax -5,950 -10,498 -3,348 -6,298 -4,456 -4,072 -5,642 0.92%
NP 21,230 31,764 8,994 15,610 11,030 11,552 12,248 10.03%
-
NP to SH 21,232 31,820 8,916 15,548 11,022 11,364 12,182 10.13%
-
Tax Rate 21.89% 24.84% 27.13% 28.75% 28.77% 26.06% 31.54% -
Total Cost 241,890 267,332 274,970 210,558 184,520 160,788 180,368 5.23%
-
Net Worth 163,794 157,300 133,899 124,799 111,800 106,599 87,316 11.55%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Div - 5,200 - - - - - -
Div Payout % - 16.34% - - - - - -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Net Worth 163,794 157,300 133,899 124,799 111,800 106,599 87,316 11.55%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
NP Margin 8.07% 10.62% 3.17% 6.90% 5.64% 6.70% 6.36% -
ROE 12.96% 20.23% 6.66% 12.46% 9.86% 10.66% 13.95% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
RPS 202.41 230.07 218.43 173.98 150.42 132.57 163.24 3.80%
EPS 16.34 24.48 6.86 11.96 8.48 8.76 10.32 8.31%
DPS 0.00 4.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.21 1.03 0.96 0.86 0.82 0.74 9.69%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
RPS 87.52 99.49 94.46 75.23 65.05 57.33 64.07 5.57%
EPS 7.06 10.58 2.97 5.17 3.67 3.78 4.05 10.14%
DPS 0.00 1.73 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5448 0.5232 0.4454 0.4151 0.3719 0.3546 0.2904 11.55%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 29/06/12 -
Price 1.55 1.62 1.38 1.22 1.17 0.675 0.72 -
P/RPS 0.77 0.70 0.63 0.70 0.78 0.51 0.44 10.21%
P/EPS 9.49 6.62 20.12 10.20 13.80 7.72 6.97 5.51%
EY 10.54 15.11 4.97 9.80 7.25 12.95 14.34 -5.21%
DY 0.00 2.47 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.34 1.34 1.27 1.36 0.82 0.97 4.21%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 30/06/12 CAGR
Date 28/05/18 24/05/17 25/05/16 27/05/15 29/05/14 20/05/13 13/08/12 -
Price 1.37 2.07 1.39 1.31 1.40 0.79 0.72 -
P/RPS 0.68 0.90 0.64 0.75 0.93 0.60 0.44 7.85%
P/EPS 8.39 8.46 20.27 10.95 16.51 9.04 6.97 3.27%
EY 11.92 11.82 4.93 9.13 6.06 11.07 14.34 -3.16%
DY 0.00 1.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 1.71 1.35 1.36 1.63 0.96 0.97 2.04%

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