[EAH] QoQ Cumulative Quarter 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- 83.98%
YoY- 60.23%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 24,199 12,049 91,790 68,346 22,721 11,284 45,875 -34.79%
PBT 5,390 1,974 10,221 8,385 4,513 1,708 8,828 -28.09%
Tax -729 -164 -602 -180 0 0 -215 126.20%
NP 4,661 1,810 9,619 8,205 4,513 1,708 8,613 -33.66%
-
NP to SH 4,507 1,767 9,307 7,545 4,101 1,491 5,871 -16.20%
-
Tax Rate 13.53% 8.31% 5.89% 2.15% 0.00% 0.00% 2.44% -
Total Cost 19,538 10,239 82,171 60,141 18,208 9,576 37,262 -35.05%
-
Net Worth 79,870 71,521 67,996 68,203 64,078 59,640 44,670 47.47%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 79,870 71,521 67,996 68,203 64,078 59,640 44,670 47.47%
NOSH 570,506 420,714 424,977 426,271 427,187 426,000 319,076 47.47%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 19.26% 15.02% 10.48% 12.01% 19.86% 15.14% 18.77% -
ROE 5.64% 2.47% 13.69% 11.06% 6.40% 2.50% 13.14% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.24 2.86 21.60 16.03 5.32 2.65 14.38 -55.79%
EPS 0.79 0.42 2.19 1.77 0.96 0.35 1.84 -43.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.17 0.16 0.16 0.15 0.14 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 425,185
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 0.38 0.19 1.42 1.06 0.35 0.17 0.71 -34.15%
EPS 0.07 0.03 0.14 0.12 0.06 0.02 0.09 -15.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0124 0.0111 0.0105 0.0106 0.0099 0.0092 0.0069 47.97%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.12 0.175 0.20 0.135 0.125 0.13 0.145 -
P/RPS 2.83 6.11 0.93 0.84 2.35 4.91 1.01 99.12%
P/EPS 15.19 41.67 9.13 7.63 13.02 37.14 7.88 55.07%
EY 6.58 2.40 10.95 13.11 7.68 2.69 12.69 -35.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 1.03 1.25 0.84 0.83 0.93 1.04 -11.93%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 -
Price 0.16 0.125 0.18 0.175 0.12 0.135 0.13 -
P/RPS 3.77 4.36 0.83 1.09 2.26 5.10 0.90 160.53%
P/EPS 20.25 29.76 8.22 9.89 12.50 38.57 7.07 102.07%
EY 4.94 3.36 12.17 10.11 8.00 2.59 14.15 -50.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.74 1.13 1.09 0.80 0.96 0.93 14.58%

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