[EITA] QoQ Cumulative Quarter Result on 31-Mar-2013 [#2]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
20-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#2]
Profit Trend
QoQ- -79.33%
YoY- -10.32%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 46,036 142,116 89,922 43,085 194,052 150,048 96,308 -38.78%
PBT 4,425 15,663 8,517 3,906 18,553 14,375 8,945 -37.37%
Tax -1,127 -3,920 -2,275 -1,018 -4,760 -3,792 -2,821 -45.66%
NP 3,298 11,743 6,242 2,888 13,793 10,583 6,124 -33.73%
-
NP to SH 3,300 11,636 6,142 2,841 13,747 10,541 6,091 -33.46%
-
Tax Rate 25.47% 25.03% 26.71% 26.06% 25.66% 26.38% 31.54% -
Total Cost 42,738 130,373 83,680 40,197 180,259 139,465 90,184 -39.13%
-
Net Worth 114,399 110,500 105,300 106,599 99,224 93,959 87,316 19.67%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 3,900 - - 4,341 - - -
Div Payout % - 33.52% - - 31.58% - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 114,399 110,500 105,300 106,599 99,224 93,959 87,316 19.67%
NOSH 130,000 130,000 130,000 130,000 130,000 130,000 130,000 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 7.16% 8.26% 6.94% 6.70% 7.11% 7.05% 6.36% -
ROE 2.88% 10.53% 5.83% 2.67% 13.85% 11.22% 6.98% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 35.41 109.32 69.17 33.14 156.46 122.96 81.62 -42.60%
EPS 2.54 8.95 4.72 2.19 11.08 8.64 5.16 -37.57%
DPS 0.00 3.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.88 0.85 0.81 0.82 0.80 0.77 0.74 12.20%
Adjusted Per Share Value based on latest NOSH - 130,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 15.31 47.27 29.91 14.33 64.55 49.91 32.04 -38.79%
EPS 1.10 3.87 2.04 0.95 4.57 3.51 2.03 -33.46%
DPS 0.00 1.30 0.00 0.00 1.44 0.00 0.00 -
NAPS 0.3805 0.3676 0.3503 0.3546 0.3301 0.3125 0.2904 19.68%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.90 0.705 0.795 0.675 0.67 0.67 0.72 -
P/RPS 2.54 0.64 1.15 2.04 0.43 0.54 0.88 102.33%
P/EPS 35.45 7.88 16.83 30.89 6.04 7.76 13.95 85.90%
EY 2.82 12.70 5.94 3.24 16.54 12.89 7.17 -46.22%
DY 0.00 4.26 0.00 0.00 5.22 0.00 0.00 -
P/NAPS 1.02 0.83 0.98 0.82 0.84 0.87 0.97 3.39%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 25/02/14 26/11/13 27/08/13 20/05/13 27/02/13 23/11/12 13/08/12 -
Price 1.14 0.96 0.72 0.79 0.66 0.67 0.72 -
P/RPS 3.22 0.88 1.04 2.38 0.42 0.54 0.88 136.89%
P/EPS 44.91 10.73 15.24 36.15 5.95 7.76 13.95 117.56%
EY 2.23 9.32 6.56 2.77 16.79 12.89 7.17 -53.99%
DY 0.00 3.13 0.00 0.00 5.30 0.00 0.00 -
P/NAPS 1.30 1.13 0.89 0.96 0.83 0.87 0.97 21.49%

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