[EITA] YoY Cumulative Quarter Result on 31-Dec-2014 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
24-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2015
Quarter
31-Dec-2014 [#1]
Profit Trend
QoQ- -79.09%
YoY- -19.39%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Revenue 70,113 82,688 72,095 49,833 46,036 40,253 33,508 11.54%
PBT 8,701 13,830 5,611 3,474 4,425 4,504 3,731 13.34%
Tax -1,619 -3,378 -1,316 -786 -1,127 -1,316 -910 8.89%
NP 7,082 10,452 4,295 2,688 3,298 3,188 2,821 14.58%
-
NP to SH 7,070 10,425 4,242 2,660 3,300 3,168 2,767 14.88%
-
Tax Rate 18.61% 24.43% 23.45% 22.63% 25.47% 29.22% 24.39% -
Total Cost 63,031 72,236 67,800 47,145 42,738 37,065 30,687 11.23%
-
Net Worth 163,794 154,700 136,499 119,600 114,399 81,319 0 -
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Net Worth 163,794 154,700 136,499 119,600 114,399 81,319 0 -
NOSH 130,000 130,000 130,000 130,000 130,000 107,000 106,833 2.94%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
NP Margin 10.10% 12.64% 5.96% 5.39% 7.16% 7.92% 8.42% -
ROE 4.32% 6.74% 3.11% 2.22% 2.88% 3.90% 0.00% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
RPS 53.93 63.61 55.46 38.33 35.41 37.62 31.36 8.35%
EPS 5.44 8.02 3.26 2.05 2.54 2.96 2.59 11.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.19 1.05 0.92 0.88 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
RPS 23.32 27.50 23.98 16.58 15.31 13.39 11.15 11.53%
EPS 2.35 3.47 1.41 0.88 1.10 1.05 0.92 14.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5448 0.5146 0.454 0.3978 0.3805 0.2705 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 - - -
Price 1.60 1.16 1.46 1.14 0.90 0.00 0.00 -
P/RPS 2.97 1.82 2.63 2.97 2.54 0.00 0.00 -
P/EPS 29.42 14.47 44.74 55.71 35.45 0.00 0.00 -
EY 3.40 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 0.00 -
P/NAPS 1.27 0.97 1.39 1.24 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Date 23/02/18 27/02/17 24/02/16 24/02/15 25/02/14 25/05/12 - -
Price 1.61 1.28 1.36 1.24 1.14 0.70 0.00 -
P/RPS 2.99 2.01 2.45 3.23 3.22 1.86 0.00 -
P/EPS 29.60 15.96 41.68 60.60 44.91 23.64 0.00 -
EY 3.38 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 0.00 -
P/NAPS 1.28 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