[EAH] YoY Cumulative Quarter Result on 30-Jun-2013 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 175.05%
YoY- 17.78%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 11,849 15,710 24,199 22,721 21,838 14,805 10,587 1.81%
PBT -502 -3,863 5,390 4,513 5,307 3,096 3,017 -
Tax -1 0 -729 0 0 -1 -1 0.00%
NP -503 -3,863 4,661 4,513 5,307 3,095 3,016 -
-
NP to SH -342 -3,669 4,507 4,101 3,482 3,095 3,016 -
-
Tax Rate - - 13.53% 0.00% 0.00% 0.03% 0.03% -
Total Cost 12,352 19,573 19,538 18,208 16,531 11,710 7,571 8.13%
-
Net Worth 134,174 115,311 79,870 64,078 54,978 26,307 11,809 47.45%
Dividend
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 134,174 115,311 79,870 64,078 54,978 26,307 11,809 47.45%
NOSH 1,490,828 1,048,285 570,506 427,187 305,438 154,750 90,843 56.38%
Ratio Analysis
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -4.25% -24.59% 19.26% 19.86% 24.30% 20.91% 28.49% -
ROE -0.25% -3.18% 5.64% 6.40% 6.33% 11.76% 25.54% -
Per Share
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.79 1.50 4.24 5.32 7.15 9.57 11.65 -34.95%
EPS -0.02 -0.35 0.79 0.96 1.14 2.00 3.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.11 0.14 0.15 0.18 0.17 0.13 -5.70%
Adjusted Per Share Value based on latest NOSH - 427,868
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 0.18 0.24 0.38 0.35 0.34 0.23 0.16 1.90%
EPS -0.01 -0.06 0.07 0.06 0.05 0.05 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0179 0.0124 0.0099 0.0085 0.0041 0.0018 47.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/09/16 30/09/15 30/06/14 28/06/13 29/06/12 30/06/11 - -
Price 0.075 0.06 0.12 0.125 0.17 0.24 0.00 -
P/RPS 9.44 4.00 2.83 2.35 2.38 2.51 0.00 -
P/EPS -326.94 -17.14 15.19 13.02 14.91 12.00 0.00 -
EY -0.31 -5.83 6.58 7.68 6.71 8.33 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.55 0.86 0.83 0.94 1.41 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/11/16 27/11/15 29/08/14 30/08/13 29/08/12 26/08/11 26/08/10 -
Price 0.065 0.125 0.16 0.12 0.17 0.19 0.31 -
P/RPS 8.18 8.34 3.77 2.26 2.38 1.99 2.66 19.66%
P/EPS -283.34 -35.71 20.25 12.50 14.91 9.50 9.34 -
EY -0.35 -2.80 4.94 8.00 6.71 10.53 10.71 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 1.14 1.14 0.80 0.94 1.12 2.38 -17.39%

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