[EAH] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- -74.6%
YoY- -28.45%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 91,790 68,346 22,721 11,284 45,875 34,892 21,838 159.76%
PBT 10,221 8,385 4,513 1,708 8,828 7,228 5,307 54.61%
Tax -602 -180 0 0 -215 -5 0 -
NP 9,619 8,205 4,513 1,708 8,613 7,223 5,307 48.49%
-
NP to SH 9,307 7,545 4,101 1,491 5,871 4,709 3,482 92.25%
-
Tax Rate 5.89% 2.15% 0.00% 0.00% 2.44% 0.07% 0.00% -
Total Cost 82,171 60,141 18,208 9,576 37,262 27,669 16,531 190.40%
-
Net Worth 67,996 68,203 64,078 59,640 44,670 55,040 54,978 15.17%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 67,996 68,203 64,078 59,640 44,670 55,040 54,978 15.17%
NOSH 424,977 426,271 427,187 426,000 319,076 305,779 305,438 24.55%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 10.48% 12.01% 19.86% 15.14% 18.77% 20.70% 24.30% -
ROE 13.69% 11.06% 6.40% 2.50% 13.14% 8.56% 6.33% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.60 16.03 5.32 2.65 14.38 11.41 7.15 108.55%
EPS 2.19 1.77 0.96 0.35 1.84 1.54 1.14 54.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.16 0.15 0.14 0.14 0.18 0.18 -7.53%
Adjusted Per Share Value based on latest NOSH - 426,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 1.42 1.06 0.35 0.17 0.71 0.54 0.34 158.66%
EPS 0.14 0.12 0.06 0.02 0.09 0.07 0.05 98.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0105 0.0106 0.0099 0.0092 0.0069 0.0085 0.0085 15.08%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.20 0.135 0.125 0.13 0.145 0.15 0.17 -
P/RPS 0.93 0.84 2.35 4.91 1.01 1.31 2.38 -46.45%
P/EPS 9.13 7.63 13.02 37.14 7.88 9.74 14.91 -27.82%
EY 10.95 13.11 7.68 2.69 12.69 10.27 6.71 38.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 0.84 0.83 0.93 1.04 0.83 0.94 20.86%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 29/08/12 -
Price 0.18 0.175 0.12 0.135 0.13 0.14 0.17 -
P/RPS 0.83 1.09 2.26 5.10 0.90 1.23 2.38 -50.35%
P/EPS 8.22 9.89 12.50 38.57 7.07 9.09 14.91 -32.69%
EY 12.17 10.11 8.00 2.59 14.15 11.00 6.71 48.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.09 0.80 0.96 0.93 0.78 0.94 13.01%

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