[EITA] QoQ Cumulative Quarter Result on 30-Sep-2014 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2014
Quarter
30-Sep-2014 [#4]
Profit Trend
QoQ- 32.57%
YoY- 9.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA'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 156,424 113,084 49,833 198,910 155,769 97,775 46,036 126.52%
PBT 14,210 10,954 3,474 17,426 13,083 7,743 4,425 118.12%
Tax -3,543 -3,149 -786 -4,633 -3,447 -2,228 -1,127 115.05%
NP 10,667 7,805 2,688 12,793 9,636 5,515 3,298 119.17%
-
NP to SH 10,599 7,774 2,660 12,720 9,595 5,511 3,300 118.15%
-
Tax Rate 24.93% 28.75% 22.63% 26.59% 26.35% 28.77% 25.47% -
Total Cost 145,757 105,279 47,145 186,117 146,133 92,260 42,738 127.08%
-
Net Worth 126,100 124,799 119,600 116,999 116,999 111,800 114,399 6.72%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 2,600 - - 5,200 2,600 - - -
Div Payout % 24.53% - - 40.88% 27.10% - - -
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 126,100 124,799 119,600 116,999 116,999 111,800 114,399 6.72%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
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 6.82% 6.90% 5.39% 6.43% 6.19% 5.64% 7.16% -
ROE 8.41% 6.23% 2.22% 10.87% 8.20% 4.93% 2.88% -
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 120.33 86.99 38.33 153.01 119.82 75.21 35.41 126.53%
EPS 8.15 5.98 2.05 9.78 7.38 4.24 2.54 118.01%
DPS 2.00 0.00 0.00 4.00 2.00 0.00 0.00 -
NAPS 0.97 0.96 0.92 0.90 0.90 0.86 0.88 6.72%
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 51.83 37.47 16.51 65.91 51.61 32.40 15.25 126.55%
EPS 3.51 2.58 0.88 4.21 3.18 1.83 1.09 118.53%
DPS 0.86 0.00 0.00 1.72 0.86 0.00 0.00 -
NAPS 0.4178 0.4135 0.3963 0.3877 0.3877 0.3704 0.379 6.73%
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 1.16 1.22 1.14 1.48 1.46 1.17 0.90 -
P/RPS 0.96 1.40 2.97 0.97 1.22 1.56 2.54 -47.81%
P/EPS 14.23 20.40 55.71 15.13 19.78 27.60 35.45 -45.67%
EY 7.03 4.90 1.79 6.61 5.06 3.62 2.82 84.16%
DY 1.72 0.00 0.00 2.70 1.37 0.00 0.00 -
P/NAPS 1.20 1.27 1.24 1.64 1.62 1.36 1.02 11.47%
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 27/05/15 24/02/15 25/11/14 26/08/14 29/05/14 25/02/14 -
Price 1.15 1.31 1.24 1.41 1.39 1.40 1.14 -
P/RPS 0.96 1.51 3.23 0.92 1.16 1.86 3.22 -55.47%
P/EPS 14.11 21.91 60.60 14.41 18.83 33.02 44.91 -53.88%
EY 7.09 4.56 1.65 6.94 5.31 3.03 2.23 116.67%
DY 1.74 0.00 0.00 2.84 1.44 0.00 0.00 -
P/NAPS 1.19 1.36 1.35 1.57 1.54 1.63 1.30 -5.73%

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