[EITA] QoQ Cumulative Quarter Result on 30-Jun-2016 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
22-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2016
Quarter
30-Jun-2016 [#3]
Profit Trend
QoQ- 209.85%
YoY- 30.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 149,548 82,688 288,032 227,399 141,982 72,095 214,930 -21.46%
PBT 21,131 13,830 21,508 18,704 6,171 5,611 27,478 -16.04%
Tax -5,249 -3,378 -5,274 -4,681 -1,674 -1,316 -7,845 -23.48%
NP 15,882 10,452 16,234 14,023 4,497 4,295 19,633 -13.17%
-
NP to SH 15,910 10,425 15,641 13,813 4,458 4,242 19,570 -12.88%
-
Tax Rate 24.84% 24.43% 24.52% 25.03% 27.13% 23.45% 28.55% -
Total Cost 133,666 72,236 271,798 213,376 137,485 67,800 195,297 -22.31%
-
Net Worth 157,300 154,700 143,000 144,300 133,899 136,499 132,599 12.05%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 2,600 - 5,200 2,600 - - 5,200 -36.97%
Div Payout % 16.34% - 33.25% 18.82% - - 26.57% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 157,300 154,700 143,000 144,300 133,899 136,499 132,599 12.05%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 10.62% 12.64% 5.64% 6.17% 3.17% 5.96% 9.13% -
ROE 10.11% 6.74% 10.94% 9.57% 3.33% 3.11% 14.76% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 115.04 63.61 221.56 174.92 109.22 55.46 165.33 -21.45%
EPS 12.24 8.02 12.03 10.63 3.43 3.26 15.05 -12.85%
DPS 2.00 0.00 4.00 2.00 0.00 0.00 4.00 -36.97%
NAPS 1.21 1.19 1.10 1.11 1.03 1.05 1.02 12.04%
Adjusted Per Share Value based on latest NOSH - 130,000
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 49.55 27.40 95.43 75.35 47.04 23.89 71.21 -21.45%
EPS 5.27 3.45 5.18 4.58 1.48 1.41 6.48 -12.86%
DPS 0.86 0.00 1.72 0.86 0.00 0.00 1.72 -36.97%
NAPS 0.5212 0.5126 0.4738 0.4781 0.4437 0.4523 0.4393 12.05%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 1.62 1.16 1.32 1.12 1.38 1.46 1.21 -
P/RPS 1.41 1.82 0.60 0.64 1.26 2.63 0.73 55.03%
P/EPS 13.24 14.47 10.97 10.54 40.24 44.74 8.04 39.40%
EY 7.55 6.91 9.11 9.49 2.48 2.23 12.44 -28.29%
DY 1.23 0.00 3.03 1.79 0.00 0.00 3.31 -48.28%
P/NAPS 1.34 0.97 1.20 1.01 1.34 1.39 1.19 8.22%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 24/02/16 25/11/15 -
Price 2.07 1.28 1.26 1.12 1.39 1.36 1.12 -
P/RPS 1.80 2.01 0.57 0.64 1.27 2.45 0.68 91.24%
P/EPS 16.91 15.96 10.47 10.54 40.53 41.68 7.44 72.78%
EY 5.91 6.27 9.55 9.49 2.47 2.40 13.44 -42.14%
DY 0.97 0.00 3.17 1.79 0.00 0.00 3.57 -58.01%
P/NAPS 1.71 1.08 1.15 1.01 1.35 1.30 1.10 34.15%

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