[EAH] YoY TTM Result on 30-Sep-2013 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
18-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 34.17%
YoY- 27.92%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 35,831 4,034 57,207 79,329 47,020 28,008 17,116 12.53%
PBT -25,164 -1,293 9,308 9,983 10,993 8,369 3,854 -
Tax -292 0 -1,962 -390 -179 -7 -2 121.75%
NP -25,456 -1,293 7,346 9,593 10,814 8,362 3,852 -
-
NP to SH -24,513 -1,292 7,525 8,706 6,806 6,109 3,852 -
-
Tax Rate - - 21.08% 3.91% 1.63% 0.08% 0.05% -
Total Cost 61,287 5,327 49,861 69,736 36,206 19,646 13,264 27.70%
-
Net Worth 134,174 0 117,226 68,029 55,215 42,096 22,392 33.12%
Dividend
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 134,174 0 117,226 68,029 55,215 42,096 22,392 33.12%
NOSH 1,490,827 1,535,000 837,333 425,185 306,749 175,403 149,285 44.44%
Ratio Analysis
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -71.04% -32.05% 12.84% 12.09% 23.00% 29.86% 22.51% -
ROE -18.27% 0.00% 6.42% 12.80% 12.33% 14.51% 17.20% -
Per Share
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.40 0.26 6.83 18.66 15.33 15.97 11.47 -22.11%
EPS -1.64 -0.08 0.90 2.05 2.22 3.48 2.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.00 0.14 0.16 0.18 0.24 0.15 -7.83%
Adjusted Per Share Value based on latest NOSH - 425,185
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 0.56 0.06 0.89 1.23 0.73 0.43 0.27 12.36%
EPS -0.38 -0.02 0.12 0.13 0.11 0.09 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.00 0.0182 0.0105 0.0086 0.0065 0.0035 32.95%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/12/16 31/12/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.065 0.12 0.16 0.135 0.15 0.18 0.39 -
P/RPS 2.70 45.66 2.34 0.72 0.98 1.13 3.40 -3.61%
P/EPS -3.95 -142.57 17.80 6.59 6.76 5.17 15.11 -
EY -25.30 -0.70 5.62 15.17 14.79 19.35 6.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.00 1.14 0.84 0.83 0.75 2.60 -18.55%
Price Multiplier on Announcement Date
31/12/16 31/12/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 28/02/17 26/02/16 28/11/14 18/11/13 29/11/12 25/11/11 - -
Price 0.055 0.095 0.135 0.175 0.14 0.20 0.00 -
P/RPS 2.29 36.15 1.98 0.94 0.91 1.25 0.00 -
P/EPS -3.34 -112.87 15.02 8.55 6.31 5.74 0.00 -
EY -29.90 -0.89 6.66 11.70 15.85 17.41 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.00 0.96 1.09 0.78 0.83 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