[EITA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 30.41%
YoY- 9.87%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 142,116 89,922 43,085 194,052 150,048 96,308 40,253 131.68%
PBT 15,663 8,517 3,906 18,553 14,375 8,945 4,504 129.36%
Tax -3,920 -2,275 -1,018 -4,760 -3,792 -2,821 -1,316 106.88%
NP 11,743 6,242 2,888 13,793 10,583 6,124 3,188 138.32%
-
NP to SH 11,636 6,142 2,841 13,747 10,541 6,091 3,168 137.86%
-
Tax Rate 25.03% 26.71% 26.06% 25.66% 26.38% 31.54% 29.22% -
Total Cost 130,373 83,680 40,197 180,259 139,465 90,184 37,065 131.10%
-
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 3,900 - - 4,341 - - - -
Div Payout % 33.52% - - 31.58% - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 110,500 105,300 106,599 99,224 93,959 87,316 81,319 22.65%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 107,000 13.84%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 8.26% 6.94% 6.70% 7.11% 7.05% 6.36% 7.92% -
ROE 10.53% 5.83% 2.67% 13.85% 11.22% 6.98% 3.90% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 109.32 69.17 33.14 156.46 122.96 81.62 37.62 103.50%
EPS 8.95 4.72 2.19 11.08 8.64 5.16 2.96 108.95%
DPS 3.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.85 0.81 0.82 0.80 0.77 0.74 0.76 7.73%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 47.27 29.91 14.33 64.55 49.91 32.04 13.39 131.67%
EPS 3.87 2.04 0.95 4.57 3.51 2.03 1.05 138.41%
DPS 1.30 0.00 0.00 1.44 0.00 0.00 0.00 -
NAPS 0.3676 0.3503 0.3546 0.3301 0.3125 0.2904 0.2705 22.66%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 - -
Price 0.705 0.795 0.675 0.67 0.67 0.72 0.00 -
P/RPS 0.64 1.15 2.04 0.43 0.54 0.88 0.00 -
P/EPS 7.88 16.83 30.89 6.04 7.76 13.95 0.00 -
EY 12.70 5.94 3.24 16.54 12.89 7.17 0.00 -
DY 4.26 0.00 0.00 5.22 0.00 0.00 0.00 -
P/NAPS 0.83 0.98 0.82 0.84 0.87 0.97 0.00 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 13/08/12 25/05/12 -
Price 0.96 0.72 0.79 0.66 0.67 0.72 0.70 -
P/RPS 0.88 1.04 2.38 0.42 0.54 0.88 1.86 -39.25%
P/EPS 10.73 15.24 36.15 5.95 7.76 13.95 23.64 -40.91%
EY 9.32 6.56 2.77 16.79 12.89 7.17 4.23 69.24%
DY 3.13 0.00 0.00 5.30 0.00 0.00 0.00 -
P/NAPS 1.13 0.89 0.96 0.83 0.87 0.97 0.92 14.67%

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