[EITA] YoY Cumulative Quarter Result on 31-Dec-2013 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
31-Dec-2013 [#1]
Profit Trend
QoQ- -71.64%
YoY- -75.99%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Revenue 82,688 72,095 49,833 46,036 40,253 33,508 16.98%
PBT 13,830 5,611 3,474 4,425 4,504 3,731 25.54%
Tax -3,378 -1,316 -786 -1,127 -1,316 -910 25.57%
NP 10,452 4,295 2,688 3,298 3,188 2,821 25.53%
-
NP to SH 10,425 4,242 2,660 3,300 3,168 2,767 25.90%
-
Tax Rate 24.43% 23.45% 22.63% 25.47% 29.22% 24.39% -
Total Cost 72,236 67,800 47,145 42,738 37,065 30,687 16.02%
-
Net Worth 154,700 136,499 119,600 114,399 81,319 0 -
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Net Worth 154,700 136,499 119,600 114,399 81,319 0 -
NOSH 130,000 130,000 130,000 130,000 107,000 106,833 3.46%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
NP Margin 12.64% 5.96% 5.39% 7.16% 7.92% 8.42% -
ROE 6.74% 3.11% 2.22% 2.88% 3.90% 0.00% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
RPS 63.61 55.46 38.33 35.41 37.62 31.36 13.06%
EPS 8.02 3.26 2.05 2.54 2.96 2.59 21.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.19 1.05 0.92 0.88 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
RPS 27.40 23.89 16.51 15.25 13.34 11.10 16.98%
EPS 3.45 1.41 0.88 1.09 1.05 0.92 25.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5126 0.4523 0.3963 0.379 0.2694 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 - - -
Price 1.16 1.46 1.14 0.90 0.00 0.00 -
P/RPS 1.82 2.63 2.97 2.54 0.00 0.00 -
P/EPS 14.47 44.74 55.71 35.45 0.00 0.00 -
EY 6.91 2.23 1.79 2.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.39 1.24 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Date 27/02/17 24/02/16 24/02/15 25/02/14 25/05/12 - -
Price 1.28 1.36 1.24 1.14 0.70 0.00 -
P/RPS 2.01 2.45 3.23 3.22 1.86 0.00 -
P/EPS 15.96 41.68 60.60 44.91 23.64 0.00 -
EY 6.27 2.40 1.65 2.23 4.23 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.30 1.35 1.30 0.92 0.00 -

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