[EAH] YoY Cumulative 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- 83.98%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 22,720 22,786 33,763 68,346 34,892 24,423 17,116 4.63%
PBT 107 -5,064 7,471 8,385 7,228 8,173 3,854 -43.60%
Tax -34 0 -1,540 -180 -5 -1 -2 57.26%
NP 73 -5,064 5,931 8,205 7,223 8,172 3,852 -46.94%
-
NP to SH 209 -4,897 5,763 7,545 4,709 5,919 3,852 -37.22%
-
Tax Rate 31.78% - 20.61% 2.15% 0.07% 0.01% 0.05% -
Total Cost 22,647 27,850 27,832 60,141 27,669 16,251 13,264 8.92%
-
Net Worth 134,174 116,595 115,260 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 134,174 116,595 115,260 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 0.16% -4.20% 5.00% 11.06% 8.56% 15.25% 23.13% -
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 1.52 1.95 4.10 16.03 11.41 15.10 15.42 -30.94%
EPS 0.01 -0.42 0.70 1.77 1.54 3.66 3.47 -60.73%
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 0.35 0.35 0.52 1.06 0.54 0.38 0.27 4.23%
EPS 0.00 -0.08 0.09 0.12 0.07 0.09 0.06 -
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 4.27 6.14 3.90 0.84 1.31 1.19 2.53 8.72%
P/EPS 463.65 -28.57 22.86 7.63 9.74 4.92 11.24 81.19%
EY 0.22 -3.50 4.38 13.11 10.27 20.33 8.90 -44.64%
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 3.61 4.86 3.29 1.09 1.23 1.32 2.79 4.20%
P/EPS 392.32 -22.62 19.29 9.89 9.09 5.46 12.39 73.70%
EY 0.25 -4.42 5.19 10.11 11.00 18.30 8.07 -42.60%
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