[EITA] YoY Cumulative Quarter Result on 31-Dec-2017 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
23-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2018
Quarter
31-Dec-2017 [#1]
Profit Trend
QoQ- -64.51%
YoY- -32.18%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 66,150 70,022 51,633 70,113 82,688 72,095 49,833 4.82%
PBT 8,382 8,141 2,461 8,701 13,830 5,611 3,474 15.79%
Tax -2,190 -1,769 -1,057 -1,619 -3,378 -1,316 -786 18.60%
NP 6,192 6,372 1,404 7,082 10,452 4,295 2,688 14.90%
-
NP to SH 6,030 6,073 1,638 7,070 10,425 4,242 2,660 14.60%
-
Tax Rate 26.13% 21.73% 42.95% 18.61% 24.43% 23.45% 22.63% -
Total Cost 59,958 63,650 50,229 63,031 72,236 67,800 47,145 4.08%
-
Net Worth 192,394 179,394 163,794 163,794 154,700 136,499 119,600 8.23%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 192,394 179,394 163,794 163,794 154,700 136,499 119,600 8.23%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 9.36% 9.10% 2.72% 10.10% 12.64% 5.96% 5.39% -
ROE 3.13% 3.39% 1.00% 4.32% 6.74% 3.11% 2.22% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 50.89 53.86 39.72 53.93 63.61 55.46 38.33 4.83%
EPS 4.64 4.67 1.26 5.44 8.02 3.26 2.05 14.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.48 1.38 1.26 1.26 1.19 1.05 0.92 8.23%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 22.00 23.29 17.17 23.32 27.50 23.98 16.58 4.82%
EPS 2.01 2.02 0.54 2.35 3.47 1.41 0.88 14.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.5967 0.5448 0.5448 0.5146 0.454 0.3978 8.24%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 2.20 1.50 1.37 1.60 1.16 1.46 1.14 -
P/RPS 4.32 2.78 3.45 2.97 1.82 2.63 2.97 6.43%
P/EPS 47.43 32.11 108.73 29.42 14.47 44.74 55.71 -2.64%
EY 2.11 3.11 0.92 3.40 6.91 2.23 1.79 2.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.49 1.09 1.09 1.27 0.97 1.39 1.24 3.10%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 22/02/21 26/02/20 27/02/19 23/02/18 27/02/17 24/02/16 24/02/15 -
Price 0.965 1.43 1.48 1.61 1.28 1.36 1.24 -
P/RPS 1.90 2.65 3.73 2.99 2.01 2.45 3.23 -8.45%
P/EPS 20.80 30.61 117.46 29.60 15.96 41.68 60.60 -16.31%
EY 4.81 3.27 0.85 3.38 6.27 2.40 1.65 19.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 1.04 1.17 1.28 1.08 1.30 1.35 -11.45%

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