[EAH] QoQ Quarter Result on 30-Jun-2013 [#2]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 75.05%
YoY- 86.7%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 12,049 23,444 45,625 11,437 11,284 10,983 13,054 -5.20%
PBT 1,974 1,837 3,871 2,805 1,708 1,599 1,921 1.83%
Tax -164 -422 -180 0 0 -210 -5 926.84%
NP 1,810 1,415 3,691 2,805 1,708 1,389 1,916 -3.72%
-
NP to SH 1,767 1,762 3,444 2,610 1,491 1,161 1,227 27.55%
-
Tax Rate 8.31% 22.97% 4.65% 0.00% 0.00% 13.13% 0.26% -
Total Cost 10,239 22,029 41,934 8,632 9,576 9,594 11,138 -5.46%
-
Net Worth 71,521 68,760 68,029 64,180 59,640 50,793 55,215 18.84%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 71,521 68,760 68,029 64,180 59,640 50,793 55,215 18.84%
NOSH 420,714 429,756 425,185 427,868 426,000 362,812 306,749 23.46%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 15.02% 6.04% 8.09% 24.53% 15.14% 12.65% 14.68% -
ROE 2.47% 2.56% 5.06% 4.07% 2.50% 2.29% 2.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.86 5.46 10.73 2.67 2.65 3.03 4.26 -23.34%
EPS 0.42 0.41 0.81 0.61 0.35 0.32 0.40 3.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.17 0.16 0.16 0.15 0.14 0.14 0.18 -3.74%
Adjusted Per Share Value based on latest NOSH - 427,868
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 0.19 0.36 0.71 0.18 0.17 0.17 0.20 -3.36%
EPS 0.03 0.03 0.05 0.04 0.02 0.02 0.02 31.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0111 0.0107 0.0105 0.0099 0.0092 0.0079 0.0086 18.56%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.175 0.20 0.135 0.125 0.13 0.145 0.15 -
P/RPS 6.11 3.67 1.26 4.68 4.91 4.79 3.52 44.48%
P/EPS 41.67 48.78 16.67 20.49 37.14 45.31 37.50 7.28%
EY 2.40 2.05 6.00 4.88 2.69 2.21 2.67 -6.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 0.84 0.83 0.93 1.04 0.83 15.49%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 24/02/14 18/11/13 30/08/13 31/05/13 28/02/13 29/11/12 -
Price 0.125 0.18 0.175 0.12 0.135 0.13 0.14 -
P/RPS 4.36 3.30 1.63 4.49 5.10 4.29 3.29 20.67%
P/EPS 29.76 43.90 21.60 19.67 38.57 40.63 35.00 -10.25%
EY 3.36 2.28 4.63 5.08 2.59 2.46 2.86 11.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 1.13 1.09 0.80 0.96 0.93 0.78 -3.45%

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