[EITA] QoQ Cumulative Quarter Result on 31-Dec-2018 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2019
Quarter
31-Dec-2018 [#1]
Profit Trend
QoQ- -91.84%
YoY- -76.83%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 305,386 200,159 119,092 51,633 263,376 199,401 131,560 75.22%
PBT 28,921 21,087 11,150 2,461 26,751 18,642 13,590 65.37%
Tax -7,040 -5,843 -3,373 -1,057 -6,266 -3,996 -2,975 77.48%
NP 21,881 15,244 7,777 1,404 20,485 14,646 10,615 61.89%
-
NP to SH 20,828 14,982 8,067 1,638 20,085 14,268 10,616 56.65%
-
Tax Rate 24.34% 27.71% 30.25% 42.95% 23.42% 21.44% 21.89% -
Total Cost 283,505 184,915 111,315 50,229 242,891 184,755 120,945 76.36%
-
Net Worth 172,854 174,194 170,294 163,794 167,694 167,694 163,794 3.65%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 7,797 3,899 - - 9,099 5,199 - -
Div Payout % 37.44% 26.03% - - 45.31% 36.44% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 172,854 174,194 170,294 163,794 167,694 167,694 163,794 3.65%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 7.17% 7.62% 6.53% 2.72% 7.78% 7.34% 8.07% -
ROE 12.05% 8.60% 4.74% 1.00% 11.98% 8.51% 6.48% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 234.97 153.97 91.61 39.72 202.60 153.39 101.20 75.25%
EPS 16.02 11.52 6.21 1.26 15.45 10.98 8.17 56.59%
DPS 6.00 3.00 0.00 0.00 7.00 4.00 0.00 -
NAPS 1.33 1.34 1.31 1.26 1.29 1.29 1.26 3.66%
Adjusted Per Share Value based on latest NOSH - 130,000
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 101.18 66.32 39.46 17.11 87.27 66.07 43.59 75.21%
EPS 6.90 4.96 2.67 0.54 6.65 4.73 3.52 56.56%
DPS 2.58 1.29 0.00 0.00 3.02 1.72 0.00 -
NAPS 0.5727 0.5772 0.5642 0.5427 0.5556 0.5556 0.5427 3.64%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.36 1.43 1.28 1.37 1.30 1.25 1.55 -
P/RPS 0.58 0.93 1.40 3.45 0.64 0.81 1.53 -47.59%
P/EPS 8.49 12.41 20.63 108.73 8.41 11.39 18.98 -41.48%
EY 11.78 8.06 4.85 0.92 11.88 8.78 5.27 70.87%
DY 4.41 2.10 0.00 0.00 5.38 3.20 0.00 -
P/NAPS 1.02 1.07 0.98 1.09 1.01 0.97 1.23 -11.72%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 25/11/19 27/08/19 24/05/19 27/02/19 23/11/18 20/08/18 28/05/18 -
Price 1.51 1.42 1.31 1.48 1.38 1.30 1.37 -
P/RPS 0.64 0.92 1.43 3.73 0.68 0.85 1.35 -39.17%
P/EPS 9.42 12.32 21.11 117.46 8.93 11.84 16.78 -31.92%
EY 10.61 8.12 4.74 0.85 11.20 8.44 5.96 46.83%
DY 3.97 2.11 0.00 0.00 5.07 3.08 0.00 -
P/NAPS 1.14 1.06 1.00 1.17 1.07 1.01 1.09 3.03%

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