[EAH] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 6.9%
YoY- 58.55%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,255 31,863 40,290 91,790 45,875 36,551 20,701 10.32%
PBT 3,906 -29,041 5,725 10,221 8,827 11,938 4,050 -0.57%
Tax -738 -259 -682 -602 -215 -175 -8 106.20%
NP 3,168 -29,300 5,043 9,619 8,612 11,763 4,042 -3.82%
-
NP to SH 3,338 -28,376 4,889 9,307 5,870 8,016 4,042 -3.01%
-
Tax Rate 18.89% - 11.91% 5.89% 2.44% 1.47% 0.20% -
Total Cost 35,087 61,163 35,247 82,171 37,263 24,788 16,659 12.65%
-
Net Worth 134,174 134,306 122,359 68,760 50,793 50,898 23,750 31.91%
Dividend
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 134,174 134,306 122,359 68,760 50,793 50,898 23,750 31.91%
NOSH 1,490,828 1,492,289 873,999 429,756 362,812 203,592 158,333 43.14%
Ratio Analysis
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.28% -91.96% 12.52% 10.48% 18.77% 32.18% 19.53% -
ROE 2.49% -21.13% 4.00% 13.54% 11.56% 15.75% 17.02% -
Per Share
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.57 2.14 4.61 21.36 12.64 17.95 13.07 -22.90%
EPS 0.22 -1.90 0.56 2.17 1.62 3.94 2.55 -32.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.14 0.16 0.14 0.25 0.15 -7.84%
Adjusted Per Share Value based on latest NOSH - 429,756
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.59 0.49 0.62 1.42 0.71 0.57 0.32 10.28%
EPS 0.05 -0.44 0.08 0.14 0.09 0.12 0.06 -2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0208 0.019 0.0107 0.0079 0.0079 0.0037 31.80%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.075 0.085 0.115 0.20 0.145 0.21 0.33 -
P/RPS 2.92 3.98 2.49 0.94 1.15 1.17 2.52 2.38%
P/EPS 33.50 -4.47 20.56 9.24 8.96 5.33 12.93 16.44%
EY 2.99 -22.37 4.86 10.83 11.16 18.75 7.74 -14.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.82 1.25 1.04 0.84 2.20 -14.43%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/17 31/05/16 27/02/15 24/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.10 0.085 0.14 0.18 0.13 0.19 0.28 -
P/RPS 3.90 3.98 3.04 0.84 1.03 1.06 2.14 10.07%
P/EPS 44.66 -4.47 25.03 8.31 8.04 4.83 10.97 25.17%
EY 2.24 -22.37 4.00 12.03 12.45 20.72 9.12 -20.11%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.94 1.00 1.13 0.93 0.76 1.87 -8.00%

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