[EITA] QoQ Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -74.68%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 194,052 150,048 96,308 40,253 151,318 114,070 74,150 89.35%
PBT 18,553 14,375 8,945 4,504 16,894 13,524 8,274 70.89%
Tax -4,760 -3,792 -2,821 -1,316 -4,219 -3,449 -2,144 69.77%
NP 13,793 10,583 6,124 3,188 12,675 10,075 6,130 71.28%
-
NP to SH 13,747 10,541 6,091 3,168 12,512 9,937 5,977 73.80%
-
Tax Rate 25.66% 26.38% 31.54% 29.22% 24.97% 25.50% 25.91% -
Total Cost 180,259 139,465 90,184 37,065 138,643 103,995 68,020 90.93%
-
Net Worth 99,224 93,959 87,316 81,319 64,185 0 0 -
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 4,341 - - - 3,209 - - -
Div Payout % 31.58% - - - 25.65% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 99,224 93,959 87,316 81,319 64,185 0 0 -
NOSH 130,000 130,000 130,000 107,000 106,976 122,076 117,889 6.70%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.11% 7.05% 6.36% 7.92% 8.38% 8.83% 8.27% -
ROE 13.85% 11.22% 6.98% 3.90% 19.49% 0.00% 0.00% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 156.46 122.96 81.62 37.62 141.45 93.44 62.90 83.07%
EPS 11.08 8.64 5.16 2.96 10.09 8.14 5.07 68.00%
DPS 3.50 0.00 0.00 0.00 3.00 0.00 0.00 -
NAPS 0.80 0.77 0.74 0.76 0.60 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,000
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 64.55 49.91 32.04 13.39 50.33 37.94 24.66 89.38%
EPS 4.57 3.51 2.03 1.05 4.16 3.31 1.99 73.62%
DPS 1.44 0.00 0.00 0.00 1.07 0.00 0.00 -
NAPS 0.3301 0.3125 0.2904 0.2705 0.2135 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 - - - - -
Price 0.67 0.67 0.72 0.00 0.00 0.00 0.00 -
P/RPS 0.43 0.54 0.88 0.00 0.00 0.00 0.00 -
P/EPS 6.04 7.76 13.95 0.00 0.00 0.00 0.00 -
EY 16.54 12.89 7.17 0.00 0.00 0.00 0.00 -
DY 5.22 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.87 0.97 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 23/11/12 13/08/12 25/05/12 04/04/12 - - -
Price 0.66 0.67 0.72 0.70 0.00 0.00 0.00 -
P/RPS 0.42 0.54 0.88 1.86 0.00 0.00 0.00 -
P/EPS 5.95 7.76 13.95 23.64 0.00 0.00 0.00 -
EY 16.79 12.89 7.17 4.23 0.00 0.00 0.00 -
DY 5.30 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.87 0.97 0.92 0.00 0.00 0.00 -

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