[EITA] YoY Quarter Result on 31-Dec-2021 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2022
Quarter
31-Dec-2021 [#1]
Profit Trend
QoQ- 26.97%
YoY- 23.13%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 114,617 73,023 120,710 66,150 70,022 51,633 70,113 8.53%
PBT 10,025 2,293 11,327 8,382 8,141 2,461 8,701 2.38%
Tax -1,898 -685 -2,924 -2,190 -1,769 -1,057 -1,619 2.68%
NP 8,127 1,608 8,403 6,192 6,372 1,404 7,082 2.31%
-
NP to SH 7,490 1,919 7,425 6,030 6,073 1,638 7,070 0.96%
-
Tax Rate 18.93% 29.87% 25.81% 26.13% 21.73% 42.95% 18.61% -
Total Cost 106,490 71,415 112,307 59,958 63,650 50,229 63,031 9.12%
-
Net Worth 221,716 210,691 205,402 192,394 179,394 163,794 163,794 5.17%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 221,716 210,691 205,402 192,394 179,394 163,794 163,794 5.17%
NOSH 263,585 260,113 260,003 130,000 130,000 130,000 130,000 12.49%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.09% 2.20% 6.96% 9.36% 9.10% 2.72% 10.10% -
ROE 3.38% 0.91% 3.61% 3.13% 3.39% 1.00% 4.32% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 43.94 28.07 46.43 50.89 53.86 39.72 53.93 -3.35%
EPS 2.87 0.74 2.86 4.64 4.67 1.26 5.44 -10.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.79 1.48 1.38 1.26 1.26 -6.34%
Adjusted Per Share Value based on latest NOSH - 260,003
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 38.13 24.29 40.15 22.00 23.29 17.17 23.32 8.53%
EPS 2.49 0.64 2.47 2.01 2.02 0.54 2.35 0.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7375 0.7008 0.6832 0.64 0.5967 0.5448 0.5448 5.17%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.75 0.775 0.865 2.20 1.50 1.37 1.60 -
P/RPS 1.71 2.76 1.86 4.32 2.78 3.45 2.97 -8.78%
P/EPS 26.12 105.05 30.29 47.43 32.11 108.73 29.42 -1.96%
EY 3.83 0.95 3.30 2.11 3.11 0.92 3.40 2.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.96 1.09 1.49 1.09 1.09 1.27 -5.92%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 26/02/24 24/02/23 25/02/22 22/02/21 26/02/20 27/02/19 23/02/18 -
Price 0.80 0.745 0.84 0.965 1.43 1.48 1.61 -
P/RPS 1.82 2.65 1.81 1.90 2.65 3.73 2.99 -7.93%
P/EPS 27.86 100.98 29.41 20.80 30.61 117.46 29.60 -1.00%
EY 3.59 0.99 3.40 4.81 3.27 0.85 3.38 1.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.92 1.06 0.65 1.04 1.17 1.28 -5.01%

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