[EAH] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
29-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -16.46%
YoY- 12.5%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 45,136 45,875 46,522 43,676 46,332 36,584 32,564 24.29%
PBT 6,832 8,828 9,637 10,614 12,552 11,958 10,897 -26.72%
Tax 0 -215 -6 0 0 -170 -1 -
NP 6,832 8,613 9,630 10,614 12,552 11,788 10,896 -26.72%
-
NP to SH 5,964 5,871 6,278 6,964 8,336 8,035 7,892 -17.01%
-
Tax Rate 0.00% 2.44% 0.06% 0.00% 0.00% 1.42% 0.01% -
Total Cost 38,304 37,262 36,892 33,062 33,780 24,796 21,668 46.15%
-
Net Worth 59,640 44,670 55,040 54,978 49,898 43,031 38,813 33.12%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 59,640 44,670 55,040 54,978 49,898 43,031 38,813 33.12%
NOSH 426,000 319,076 305,779 305,438 293,521 172,124 161,721 90.62%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 15.14% 18.77% 20.70% 24.30% 27.09% 32.22% 33.46% -
ROE 10.00% 13.14% 11.41% 12.67% 16.71% 18.67% 20.33% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 10.60 14.38 15.21 14.30 15.78 21.25 20.14 -34.78%
EPS 1.40 1.84 2.05 2.28 2.84 2.93 4.88 -56.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.18 0.18 0.17 0.25 0.24 -30.16%
Adjusted Per Share Value based on latest NOSH - 303,913
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 0.70 0.71 0.72 0.68 0.72 0.57 0.50 25.12%
EPS 0.09 0.09 0.10 0.11 0.13 0.12 0.12 -17.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0092 0.0069 0.0085 0.0085 0.0077 0.0067 0.006 32.93%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.13 0.145 0.15 0.17 0.19 0.21 0.18 -
P/RPS 1.23 1.01 0.99 1.19 1.20 0.99 0.89 24.04%
P/EPS 9.29 7.88 7.31 7.46 6.69 4.50 3.69 84.96%
EY 10.77 12.69 13.69 13.41 14.95 22.23 27.11 -45.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.04 0.83 0.94 1.12 0.84 0.75 15.40%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 31/05/13 28/02/13 29/11/12 29/08/12 31/05/12 28/02/12 25/11/11 -
Price 0.135 0.13 0.14 0.17 0.16 0.19 0.20 -
P/RPS 1.27 0.90 0.92 1.19 1.01 0.89 0.99 18.04%
P/EPS 9.64 7.07 6.82 7.46 5.63 4.07 4.10 76.72%
EY 10.37 14.15 14.67 13.41 17.75 24.57 24.40 -43.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.93 0.78 0.94 0.94 0.76 0.83 10.17%

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