[EITA] YoY Quarter Result on 30-Jun-2020 [#3]

Announcement Date
17-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2020
Quarter
30-Jun-2020 [#3]
Profit Trend
QoQ- -65.0%
YoY- -73.8%
View:
Show?
Quarter Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 87,590 79,678 66,359 60,065 81,067 67,841 60,972 6.22%
PBT 3,127 5,686 6,058 3,459 9,937 5,052 2,747 2.18%
Tax -3,287 -820 -2,227 -1,252 -2,470 -1,021 -922 23.58%
NP -160 4,866 3,831 2,207 7,467 4,031 1,825 -
-
NP to SH 1,690 5,023 4,012 1,812 6,915 3,652 1,807 -1.10%
-
Tax Rate 105.12% 14.42% 36.76% 36.20% 24.86% 20.21% 33.56% -
Total Cost 87,750 74,812 62,528 57,858 73,600 63,810 59,147 6.79%
-
Net Worth 210,691 210,691 197,602 184,594 174,194 167,694 149,499 5.88%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div - - - 3,899 3,899 5,199 - -
Div Payout % - - - 215.23% 56.40% 142.38% - -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 210,691 210,691 197,602 184,594 174,194 167,694 149,499 5.88%
NOSH 260,113 260,113 260,003 130,000 130,000 130,000 130,000 12.24%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin -0.18% 6.11% 5.77% 3.67% 9.21% 5.94% 2.99% -
ROE 0.80% 2.38% 2.03% 0.98% 3.97% 2.18% 1.21% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 33.67 30.63 25.52 46.21 62.36 52.19 46.90 -5.37%
EPS 0.65 1.93 1.54 1.39 5.32 2.81 1.39 -11.89%
DPS 0.00 0.00 0.00 3.00 3.00 4.00 0.00 -
NAPS 0.81 0.81 0.76 1.42 1.34 1.29 1.15 -5.67%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 29.02 26.40 21.99 19.90 26.86 22.48 20.20 6.22%
EPS 0.56 1.66 1.33 0.60 2.29 1.21 0.60 -1.14%
DPS 0.00 0.00 0.00 1.29 1.29 1.72 0.00 -
NAPS 0.6981 0.6981 0.6547 0.6116 0.5772 0.5556 0.4953 5.88%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 0.69 0.765 0.815 1.20 1.43 1.25 1.84 -
P/RPS 2.05 2.50 3.19 2.60 2.29 2.40 3.92 -10.23%
P/EPS 106.20 39.62 52.82 86.09 26.88 44.49 132.37 -3.60%
EY 0.94 2.52 1.89 1.16 3.72 2.25 0.76 3.60%
DY 0.00 0.00 0.00 2.50 2.10 3.20 0.00 -
P/NAPS 0.85 0.94 1.07 0.85 1.07 0.97 1.60 -10.00%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 24/08/23 22/08/22 24/08/21 17/08/20 27/08/19 20/08/18 22/08/17 -
Price 0.715 0.77 0.81 1.20 1.42 1.30 1.80 -
P/RPS 2.12 2.51 3.17 2.60 2.28 2.49 3.84 -9.42%
P/EPS 110.05 39.87 52.49 86.09 26.69 46.27 129.50 -2.67%
EY 0.91 2.51 1.91 1.16 3.75 2.16 0.77 2.82%
DY 0.00 0.00 0.00 2.50 2.11 3.08 0.00 -
P/NAPS 0.88 0.95 1.07 0.85 1.06 1.01 1.57 -9.19%

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