[EITA] QoQ 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- 23.03%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 44,004 53,740 56,055 40,253 37,248 39,920 40,642 5.41%
PBT 4,178 5,430 4,441 4,504 3,370 5,250 4,543 -5.40%
Tax -968 -971 -1,505 -1,316 -770 -1,305 -1,234 -14.88%
NP 3,210 4,459 2,936 3,188 2,600 3,945 3,309 -1.99%
-
NP to SH 3,206 4,450 2,923 3,168 2,575 3,960 3,210 -0.08%
-
Tax Rate 23.17% 17.88% 33.89% 29.22% 22.85% 24.86% 27.16% -
Total Cost 40,794 49,281 53,119 37,065 34,648 35,975 37,333 6.06%
-
Net Worth 99,224 93,959 87,316 81,319 64,081 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 - - - 3,204 - - -
Div Payout % 135.40% - - - 124.43% - - -
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 64,081 0 0 -
NOSH 130,000 130,000 130,000 107,000 106,803 121,846 118,014 6.62%
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 7.29% 8.30% 5.24% 7.92% 6.98% 9.88% 8.14% -
ROE 3.23% 4.74% 3.35% 3.90% 4.02% 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 35.48 44.04 47.51 37.62 34.88 32.76 34.44 1.99%
EPS 2.58 3.65 2.48 2.96 2.08 3.25 2.72 -3.44%
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 14.64 17.88 18.65 13.39 12.39 13.28 13.52 5.42%
EPS 1.07 1.48 0.97 1.05 0.86 1.32 1.07 0.00%
DPS 1.44 0.00 0.00 0.00 1.07 0.00 0.00 -
NAPS 0.3301 0.3125 0.2904 0.2705 0.2132 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 1.89 1.52 1.52 0.00 0.00 0.00 0.00 -
P/EPS 25.92 18.37 29.06 0.00 0.00 0.00 0.00 -
EY 3.86 5.44 3.44 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 1.86 1.52 1.52 1.86 0.00 0.00 0.00 -
P/EPS 25.53 18.37 29.06 23.64 0.00 0.00 0.00 -
EY 3.92 5.44 3.44 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