[EITA] YoY Quarter Result on 30-Sep-2013 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
26-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Sep-2013 [#4]
Profit Trend
QoQ- 66.43%
YoY- 23.46%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 60,633 58,506 43,141 52,194 44,004 37,248 38,165 8.37%
PBT 2,804 13,268 4,343 7,146 4,178 3,370 4,777 -8.84%
Tax -593 -4,302 -1,186 -1,645 -968 -770 -1,153 -10.91%
NP 2,211 8,966 3,157 5,501 3,210 2,600 3,624 -8.23%
-
NP to SH 1,828 8,971 3,125 5,494 3,206 2,575 3,606 -11.13%
-
Tax Rate 21.15% 32.42% 27.31% 23.02% 23.17% 22.85% 24.14% -
Total Cost 58,422 49,540 39,984 46,693 40,794 34,648 34,541 9.56%
-
Net Worth 143,000 132,599 116,999 110,500 99,224 64,081 63,131 15.27%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,600 2,600 2,600 3,900 4,341 3,204 17,869 -28.46%
Div Payout % 142.23% 28.98% 83.20% 70.99% 135.40% 124.43% 495.55% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 143,000 132,599 116,999 110,500 99,224 64,081 63,131 15.27%
NOSH 130,000 130,000 130,000 130,000 130,000 106,803 107,002 3.44%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.65% 15.32% 7.32% 10.54% 7.29% 6.98% 9.50% -
ROE 1.28% 6.77% 2.67% 4.97% 3.23% 4.02% 5.71% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 46.64 45.00 33.19 40.15 35.48 34.88 35.67 4.77%
EPS 1.41 6.90 2.40 4.23 2.58 2.08 3.37 -14.05%
DPS 2.00 2.00 2.00 3.00 3.50 3.00 16.70 -30.84%
NAPS 1.10 1.02 0.90 0.85 0.80 0.60 0.59 11.43%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 20.17 19.46 14.35 17.36 14.64 12.39 12.70 8.37%
EPS 0.61 2.98 1.04 1.83 1.07 0.86 1.20 -11.09%
DPS 0.86 0.86 0.86 1.30 1.44 1.07 5.94 -28.53%
NAPS 0.4757 0.4411 0.3892 0.3676 0.3301 0.2132 0.21 15.27%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 - - -
Price 1.32 1.21 1.48 0.705 0.67 0.00 0.00 -
P/RPS 2.83 2.69 4.46 1.76 1.89 0.00 0.00 -
P/EPS 93.87 17.53 61.57 16.68 25.92 0.00 0.00 -
EY 1.07 5.70 1.62 5.99 3.86 0.00 0.00 -
DY 1.52 1.65 1.35 4.26 5.22 0.00 0.00 -
P/NAPS 1.20 1.19 1.64 0.83 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 23/11/16 25/11/15 25/11/14 26/11/13 27/02/13 04/04/12 - -
Price 1.26 1.12 1.41 0.96 0.66 0.00 0.00 -
P/RPS 2.70 2.49 4.25 2.39 1.86 0.00 0.00 -
P/EPS 89.61 16.23 58.66 22.72 25.53 0.00 0.00 -
EY 1.12 6.16 1.70 4.40 3.92 0.00 0.00 -
DY 1.59 1.79 1.42 3.13 5.30 0.00 0.00 -
P/NAPS 1.15 1.10 1.57 1.13 0.83 0.00 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