[EITA] QoQ Cumulative Quarter Result on 30-Jun-2012 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
13-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 92.27%
YoY- 1.91%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 43,085 194,052 150,048 96,308 40,253 151,318 114,070 -47.71%
PBT 3,906 18,553 14,375 8,945 4,504 16,894 13,524 -56.27%
Tax -1,018 -4,760 -3,792 -2,821 -1,316 -4,219 -3,449 -55.63%
NP 2,888 13,793 10,583 6,124 3,188 12,675 10,075 -56.49%
-
NP to SH 2,841 13,747 10,541 6,091 3,168 12,512 9,937 -56.56%
-
Tax Rate 26.06% 25.66% 26.38% 31.54% 29.22% 24.97% 25.50% -
Total Cost 40,197 180,259 139,465 90,184 37,065 138,643 103,995 -46.90%
-
Net Worth 106,599 99,224 93,959 87,316 81,319 64,185 0 -
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - 4,341 - - - 3,209 - -
Div Payout % - 31.58% - - - 25.65% - -
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 106,599 99,224 93,959 87,316 81,319 64,185 0 -
NOSH 130,000 130,000 130,000 130,000 107,000 106,976 122,076 4.27%
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 6.70% 7.11% 7.05% 6.36% 7.92% 8.38% 8.83% -
ROE 2.67% 13.85% 11.22% 6.98% 3.90% 19.49% 0.00% -
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 33.14 156.46 122.96 81.62 37.62 141.45 93.44 -49.86%
EPS 2.19 11.08 8.64 5.16 2.96 10.09 8.14 -58.29%
DPS 0.00 3.50 0.00 0.00 0.00 3.00 0.00 -
NAPS 0.82 0.80 0.77 0.74 0.76 0.60 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 14.33 64.55 49.91 32.04 13.39 50.33 37.94 -47.71%
EPS 0.95 4.57 3.51 2.03 1.05 4.16 3.31 -56.45%
DPS 0.00 1.44 0.00 0.00 0.00 1.07 0.00 -
NAPS 0.3546 0.3301 0.3125 0.2904 0.2705 0.2135 0.00 -
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 - - - -
Price 0.675 0.67 0.67 0.72 0.00 0.00 0.00 -
P/RPS 2.04 0.43 0.54 0.88 0.00 0.00 0.00 -
P/EPS 30.89 6.04 7.76 13.95 0.00 0.00 0.00 -
EY 3.24 16.54 12.89 7.17 0.00 0.00 0.00 -
DY 0.00 5.22 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.84 0.87 0.97 0.00 0.00 0.00 -
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 20/05/13 27/02/13 23/11/12 13/08/12 25/05/12 04/04/12 - -
Price 0.79 0.66 0.67 0.72 0.70 0.00 0.00 -
P/RPS 2.38 0.42 0.54 0.88 1.86 0.00 0.00 -
P/EPS 36.15 5.95 7.76 13.95 23.64 0.00 0.00 -
EY 2.77 16.79 12.89 7.17 4.23 0.00 0.00 -
DY 0.00 5.30 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.83 0.87 0.97 0.92 0.00 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