[EAH] QoQ Cumulative Quarter Result on 30-Sep-2014 [#3]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
28-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 27.87%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 9,615 4,034 40,290 33,763 24,199 12,049 91,790 -77.87%
PBT -2,383 -1,293 5,725 7,471 5,390 1,974 10,221 -
Tax 0 0 -682 -1,540 -729 -164 -602 -
NP -2,383 -1,293 5,043 5,931 4,661 1,810 9,619 -
-
NP to SH -2,321 -1,292 4,889 5,763 4,507 1,767 9,307 -
-
Tax Rate - - 11.91% 20.61% 13.53% 8.31% 5.89% -
Total Cost 11,998 5,327 35,247 27,832 19,538 10,239 82,171 -72.36%
-
Net Worth 111,751 111,973 102,158 115,260 79,870 71,521 67,996 39.39%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 111,751 111,973 102,158 115,260 79,870 71,521 67,996 39.39%
NOSH 859,629 861,333 729,701 823,285 570,506 420,714 424,977 60.14%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin -24.78% -32.05% 12.52% 17.57% 19.26% 15.02% 10.48% -
ROE -2.08% -1.15% 4.79% 5.00% 5.64% 2.47% 13.69% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 1.12 0.47 5.52 4.10 4.24 2.86 21.60 -86.16%
EPS -0.27 -0.15 0.67 0.70 0.79 0.42 2.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.13 0.13 0.14 0.14 0.14 0.17 0.16 -12.96%
Adjusted Per Share Value based on latest NOSH - 837,333
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 0.15 0.06 0.62 0.52 0.38 0.19 1.42 -77.74%
EPS -0.04 -0.02 0.08 0.09 0.07 0.03 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0173 0.0174 0.0158 0.0179 0.0124 0.0111 0.0105 39.62%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.12 0.125 0.115 0.16 0.12 0.175 0.20 -
P/RPS 10.73 26.69 2.08 3.90 2.83 6.11 0.93 412.88%
P/EPS -44.44 -83.33 17.16 22.86 15.19 41.67 9.13 -
EY -2.25 -1.20 5.83 4.38 6.58 2.40 10.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 0.82 1.14 0.86 1.03 1.25 -18.52%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 28/08/15 29/05/15 27/02/15 28/11/14 29/08/14 30/05/14 24/02/14 -
Price 0.065 0.12 0.14 0.135 0.16 0.125 0.18 -
P/RPS 5.81 25.62 2.54 3.29 3.77 4.36 0.83 267.23%
P/EPS -24.07 -80.00 20.90 19.29 20.25 29.76 8.22 -
EY -4.15 -1.25 4.79 5.19 4.94 3.36 12.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.92 1.00 0.96 1.14 0.74 1.13 -42.01%

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