[EITA] YoY Quarter Result on 30-Sep-2021 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2021
Quarter
30-Sep-2021 [#4]
Profit Trend
QoQ- 45.76%
YoY- 38.19%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Revenue 103,848 85,874 78,903 89,429 78,556 105,227 63,975 8.40%
PBT -6,132 7,990 2,575 7,509 6,391 7,834 8,109 -
Tax -862 -1,457 -762 -1,061 -2,057 -1,197 -2,270 -14.89%
NP -6,994 6,533 1,813 6,448 4,334 6,637 5,839 -
-
NP to SH -3,818 5,608 2,758 5,848 4,232 5,846 5,817 -
-
Tax Rate - 18.24% 29.59% 14.13% 32.19% 15.28% 27.99% -
Total Cost 110,842 79,341 77,090 82,981 74,222 98,590 58,136 11.34%
-
Net Worth 243,510 213,293 208,090 197,602 184,594 172,854 167,694 6.40%
Dividend
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Div 3,006 2,601 3,901 3,900 3,899 3,898 3,899 -4.23%
Div Payout % 0.00% 46.38% 141.47% 66.69% 92.15% 66.69% 67.04% -
Equity
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Net Worth 243,510 213,293 208,090 197,602 184,594 172,854 167,694 6.40%
NOSH 300,629 260,113 260,113 260,003 130,000 130,000 130,000 14.98%
Ratio Analysis
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
NP Margin -6.73% 7.61% 2.30% 7.21% 5.52% 6.31% 9.13% -
ROE -1.57% 2.63% 1.33% 2.96% 2.29% 3.38% 3.47% -
Per Share
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 34.54 33.01 30.33 34.40 60.43 80.97 49.21 -5.72%
EPS -1.27 2.16 1.06 2.25 3.26 4.50 4.47 -
DPS 1.00 1.00 1.50 1.50 3.00 3.00 3.00 -16.71%
NAPS 0.81 0.82 0.80 0.76 1.42 1.33 1.29 -7.45%
Adjusted Per Share Value based on latest NOSH - 260,003
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
RPS 34.54 28.56 26.25 29.75 26.13 35.00 21.28 8.39%
EPS -1.27 1.87 0.92 1.95 1.41 1.94 1.93 -
DPS 1.00 0.87 1.30 1.30 1.30 1.30 1.30 -4.27%
NAPS 0.81 0.7095 0.6922 0.6573 0.614 0.575 0.5578 6.40%
Price Multiplier on Financial Quarter End Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 30/09/24 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 -
Price 0.74 0.69 0.735 0.845 1.25 1.36 1.30 -
P/RPS 2.14 2.09 2.42 2.46 2.07 1.68 2.64 -3.43%
P/EPS -58.27 32.00 69.32 37.57 38.40 30.23 29.05 -
EY -1.72 3.12 1.44 2.66 2.60 3.31 3.44 -
DY 1.35 1.45 2.04 1.78 2.40 2.21 2.31 -8.55%
P/NAPS 0.91 0.84 0.92 1.11 0.88 1.02 1.01 -1.72%
Price Multiplier on Announcement Date
30/09/24 30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 CAGR
Date 29/11/24 22/11/23 24/11/22 25/11/21 20/11/20 25/11/19 23/11/18 -
Price 0.735 0.785 0.765 0.865 1.75 1.51 1.38 -
P/RPS 2.13 2.38 2.52 2.51 2.90 1.87 2.80 -4.45%
P/EPS -57.87 36.41 72.15 38.46 53.76 33.57 30.84 -
EY -1.73 2.75 1.39 2.60 1.86 2.98 3.24 -
DY 1.36 1.27 1.96 1.73 1.71 1.99 2.17 -7.48%
P/NAPS 0.91 0.96 0.96 1.14 1.23 1.14 1.07 -2.66%

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