[EAH] QoQ Cumulative Quarter 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- 23.35%
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 33,763 24,199 12,049 91,790 68,346 22,721 11,284 107.50%
PBT 7,471 5,390 1,974 10,221 8,385 4,513 1,708 167.22%
Tax -1,540 -729 -164 -602 -180 0 0 -
NP 5,931 4,661 1,810 9,619 8,205 4,513 1,708 129.13%
-
NP to SH 5,763 4,507 1,767 9,307 7,545 4,101 1,491 146.08%
-
Tax Rate 20.61% 13.53% 8.31% 5.89% 2.15% 0.00% 0.00% -
Total Cost 27,832 19,538 10,239 82,171 60,141 18,208 9,576 103.52%
-
Net Worth 115,260 79,870 71,521 67,996 68,203 64,078 59,640 55.09%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 115,260 79,870 71,521 67,996 68,203 64,078 59,640 55.09%
NOSH 823,285 570,506 420,714 424,977 426,271 427,187 426,000 55.09%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 17.57% 19.26% 15.02% 10.48% 12.01% 19.86% 15.14% -
ROE 5.00% 5.64% 2.47% 13.69% 11.06% 6.40% 2.50% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 4.10 4.24 2.86 21.60 16.03 5.32 2.65 33.73%
EPS 0.70 0.79 0.42 2.19 1.77 0.96 0.35 58.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.14 0.14 0.17 0.16 0.16 0.15 0.14 0.00%
Adjusted Per Share Value based on latest NOSH - 429,756
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 0.52 0.38 0.19 1.42 1.06 0.35 0.17 110.57%
EPS 0.09 0.07 0.03 0.14 0.12 0.06 0.02 172.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0179 0.0124 0.0111 0.0105 0.0106 0.0099 0.0092 55.78%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.16 0.12 0.175 0.20 0.135 0.125 0.13 -
P/RPS 3.90 2.83 6.11 0.93 0.84 2.35 4.91 -14.22%
P/EPS 22.86 15.19 41.67 9.13 7.63 13.02 37.14 -27.62%
EY 4.38 6.58 2.40 10.95 13.11 7.68 2.69 38.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 0.86 1.03 1.25 0.84 0.83 0.93 14.52%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 28/11/14 29/08/14 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 -
Price 0.135 0.16 0.125 0.18 0.175 0.12 0.135 -
P/RPS 3.29 3.77 4.36 0.83 1.09 2.26 5.10 -25.32%
P/EPS 19.29 20.25 29.76 8.22 9.89 12.50 38.57 -36.96%
EY 5.19 4.94 3.36 12.17 10.11 8.00 2.59 58.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 1.14 0.74 1.13 1.09 0.80 0.96 0.00%

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