[EITA] QoQ Cumulative Quarter Result on 31-Dec-2016 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2017
Quarter
31-Dec-2016 [#1]
Profit Trend
QoQ- -33.35%
YoY- 145.76%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 270,680 210,520 149,548 82,688 288,032 227,399 141,982 53.68%
PBT 26,691 23,878 21,131 13,830 21,508 18,704 6,171 165.22%
Tax -6,921 -6,171 -5,249 -3,378 -5,274 -4,681 -1,674 157.37%
NP 19,770 17,707 15,882 10,452 16,234 14,023 4,497 168.12%
-
NP to SH 19,921 17,717 15,910 10,425 15,641 13,813 4,458 171.05%
-
Tax Rate 25.93% 25.84% 24.84% 24.43% 24.52% 25.03% 27.13% -
Total Cost 250,910 192,813 133,666 72,236 271,798 213,376 137,485 49.28%
-
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 6,500 2,600 2,600 - 5,200 2,600 - -
Div Payout % 32.63% 14.68% 16.34% - 33.25% 18.82% - -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 157,300 149,499 157,300 154,700 143,000 144,300 133,899 11.32%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 7.30% 8.41% 10.62% 12.64% 5.64% 6.17% 3.17% -
ROE 12.66% 11.85% 10.11% 6.74% 10.94% 9.57% 3.33% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 208.22 161.94 115.04 63.61 221.56 174.92 109.22 53.68%
EPS 15.32 13.63 12.24 8.02 12.03 10.63 3.43 170.96%
DPS 5.00 2.00 2.00 0.00 4.00 2.00 0.00 -
NAPS 1.21 1.15 1.21 1.19 1.10 1.11 1.03 11.32%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 89.69 69.75 49.55 27.40 95.43 75.35 47.04 53.70%
EPS 6.60 5.87 5.27 3.45 5.18 4.58 1.48 170.68%
DPS 2.15 0.86 0.86 0.00 1.72 0.86 0.00 -
NAPS 0.5212 0.4953 0.5212 0.5126 0.4738 0.4781 0.4437 11.31%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 1.76 1.84 1.62 1.16 1.32 1.12 1.38 -
P/RPS 0.85 1.14 1.41 1.82 0.60 0.64 1.26 -23.06%
P/EPS 11.49 13.50 13.24 14.47 10.97 10.54 40.24 -56.60%
EY 8.71 7.41 7.55 6.91 9.11 9.49 2.48 130.87%
DY 2.84 1.09 1.23 0.00 3.03 1.79 0.00 -
P/NAPS 1.45 1.60 1.34 0.97 1.20 1.01 1.34 5.39%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 23/11/17 22/08/17 24/05/17 27/02/17 23/11/16 22/08/16 25/05/16 -
Price 1.70 1.80 2.07 1.28 1.26 1.12 1.39 -
P/RPS 0.82 1.11 1.80 2.01 0.57 0.64 1.27 -25.27%
P/EPS 11.09 13.21 16.91 15.96 10.47 10.54 40.53 -57.81%
EY 9.01 7.57 5.91 6.27 9.55 9.49 2.47 136.77%
DY 2.94 1.11 0.97 0.00 3.17 1.79 0.00 -
P/NAPS 1.40 1.57 1.71 1.08 1.15 1.01 1.35 2.45%

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