[EAH] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- -9.82%
YoY- 2.62%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 46,332 36,584 32,564 29,610 45,336 20,701 22,821 60.26%
PBT 12,552 11,958 10,897 6,192 6,868 4,050 5,138 81.29%
Tax 0 -170 -1 -2 -4 -8 -2 -
NP 12,552 11,788 10,896 6,190 6,864 4,042 5,136 81.33%
-
NP to SH 8,336 8,035 7,892 6,190 6,864 4,042 5,136 38.06%
-
Tax Rate 0.00% 1.42% 0.01% 0.03% 0.06% 0.20% 0.04% -
Total Cost 33,780 24,796 21,668 23,420 38,472 16,659 17,685 53.88%
-
Net Worth 49,898 43,031 38,813 26,307 24,735 18,317 16,651 107.71%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 49,898 43,031 38,813 26,307 24,735 18,317 16,651 107.71%
NOSH 293,521 172,124 161,721 154,750 154,594 122,114 111,008 91.10%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 27.09% 32.22% 33.46% 20.91% 15.14% 19.53% 22.51% -
ROE 16.71% 18.67% 20.33% 23.53% 27.75% 22.07% 30.84% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 15.78 21.25 20.14 19.13 29.33 16.95 20.56 -16.15%
EPS 2.84 2.93 4.88 4.00 4.44 3.31 4.63 -27.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.25 0.24 0.17 0.16 0.15 0.15 8.69%
Adjusted Per Share Value based on latest NOSH - 154,943
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 0.72 0.57 0.50 0.46 0.70 0.32 0.35 61.67%
EPS 0.13 0.12 0.12 0.10 0.11 0.06 0.08 38.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0077 0.0067 0.006 0.0041 0.0038 0.0028 0.0026 106.09%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 0.19 0.21 0.18 0.24 0.28 0.33 0.39 -
P/RPS 1.20 0.99 0.89 1.25 0.95 1.95 1.90 -26.36%
P/EPS 6.69 4.50 3.69 6.00 6.31 9.97 8.43 -14.27%
EY 14.95 22.23 27.11 16.67 15.86 10.03 11.86 16.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 0.84 0.75 1.41 1.75 2.20 2.60 -42.93%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 31/05/12 28/02/12 25/11/11 26/08/11 27/05/11 25/02/11 30/11/10 -
Price 0.16 0.19 0.20 0.19 0.27 0.28 0.43 -
P/RPS 1.01 0.89 0.99 0.99 0.92 1.65 2.09 -38.39%
P/EPS 5.63 4.07 4.10 4.75 6.08 8.46 9.29 -28.36%
EY 17.75 24.57 24.40 21.05 16.44 11.82 10.76 39.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.76 0.83 1.12 1.69 1.87 2.87 -52.45%

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