[EITA] YoY Quarter Result on 31-Dec-2012 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -27.96%
YoY- 24.5%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 58,506 43,141 52,194 44,004 37,248 38,165 9.40%
PBT 13,268 4,343 7,146 4,178 3,370 4,777 23.98%
Tax -4,302 -1,186 -1,645 -968 -770 -1,153 31.93%
NP 8,966 3,157 5,501 3,210 2,600 3,624 21.00%
-
NP to SH 8,971 3,125 5,494 3,206 2,575 3,606 21.14%
-
Tax Rate 32.42% 27.31% 23.02% 23.17% 22.85% 24.14% -
Total Cost 49,540 39,984 46,693 40,794 34,648 34,541 7.88%
-
Net Worth 132,599 116,999 110,500 99,224 64,081 63,131 16.90%
Dividend
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Div 2,600 2,600 3,900 4,341 3,204 17,869 -33.35%
Div Payout % 28.98% 83.20% 70.99% 135.40% 124.43% 495.55% -
Equity
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 132,599 116,999 110,500 99,224 64,081 63,131 16.90%
NOSH 130,000 130,000 130,000 130,000 106,803 107,002 4.18%
Ratio Analysis
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.32% 7.32% 10.54% 7.29% 6.98% 9.50% -
ROE 6.77% 2.67% 4.97% 3.23% 4.02% 5.71% -
Per Share
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 45.00 33.19 40.15 35.48 34.88 35.67 5.01%
EPS 6.90 2.40 4.23 2.58 2.08 3.37 16.28%
DPS 2.00 2.00 3.00 3.50 3.00 16.70 -36.02%
NAPS 1.02 0.90 0.85 0.80 0.60 0.59 12.21%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 19.39 14.29 17.29 14.58 12.34 12.65 9.40%
EPS 2.97 1.04 1.82 1.06 0.85 1.19 21.23%
DPS 0.86 0.86 1.29 1.44 1.06 5.92 -33.37%
NAPS 0.4393 0.3877 0.3661 0.3288 0.2123 0.2092 16.90%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/09/15 30/09/14 30/09/13 31/12/12 - - -
Price 1.21 1.48 0.705 0.67 0.00 0.00 -
P/RPS 2.69 4.46 1.76 1.89 0.00 0.00 -
P/EPS 17.53 61.57 16.68 25.92 0.00 0.00 -
EY 5.70 1.62 5.99 3.86 0.00 0.00 -
DY 1.65 1.35 4.26 5.22 0.00 0.00 -
P/NAPS 1.19 1.64 0.83 0.84 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/11/15 25/11/14 26/11/13 27/02/13 04/04/12 - -
Price 1.12 1.41 0.96 0.66 0.00 0.00 -
P/RPS 2.49 4.25 2.39 1.86 0.00 0.00 -
P/EPS 16.23 58.66 22.72 25.53 0.00 0.00 -
EY 6.16 1.70 4.40 3.92 0.00 0.00 -
DY 1.79 1.42 3.13 5.30 0.00 0.00 -
P/NAPS 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