[EAH] YoY Annual (Unaudited) Result on 31-Dec-2013 [#4]

Stock
[EAH] EA HOLDINGS BERHAD
Announcement Date
24-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
YoY- 58.52%
Quarter Report
Latest QR
Upcoming QR
EAH's Result
EAH's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 38,696 35,897 40,290 91,790 45,875 36,584 20,701 10.52%
PBT 3,907 -30,334 5,725 10,221 8,828 11,958 4,050 -0.57%
Tax -739 -259 -682 -602 -215 -170 -8 106.24%
NP 3,168 -30,593 5,043 9,619 8,613 11,788 4,042 -3.82%
-
NP to SH 3,288 -29,669 4,889 9,307 5,871 8,035 4,042 -3.24%
-
Tax Rate 18.91% - 11.91% 5.89% 2.44% 1.42% 0.20% -
Total Cost 35,528 66,490 35,247 82,171 37,262 24,796 16,659 12.87%
-
Net Worth 134,174 110,339 102,158 67,996 44,670 43,031 18,317 37.50%
Dividend
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 134,174 110,339 102,158 67,996 44,670 43,031 18,317 37.50%
NOSH 1,490,828 1,225,991 729,701 424,977 319,076 172,124 122,114 49.21%
Ratio Analysis
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 8.19% -85.22% 12.52% 10.48% 18.77% 32.22% 19.53% -
ROE 2.45% -26.89% 4.79% 13.69% 13.14% 18.67% 22.07% -
Per Share
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 2.60 2.93 5.52 21.60 14.38 21.25 16.95 -25.90%
EPS 0.22 -2.42 0.67 2.19 1.84 2.93 3.31 -35.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.09 0.09 0.14 0.16 0.14 0.25 0.15 -7.84%
Adjusted Per Share Value based on latest NOSH - 429,756
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 0.60 0.56 0.62 1.42 0.71 0.57 0.32 10.57%
EPS 0.05 -0.46 0.08 0.14 0.09 0.12 0.06 -2.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0208 0.0171 0.0158 0.0105 0.0069 0.0067 0.0028 37.81%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.075 0.085 0.115 0.20 0.145 0.21 0.33 -
P/RPS 2.89 0.00 2.08 0.93 1.01 0.99 1.95 6.49%
P/EPS 34.01 0.00 17.16 9.13 7.88 4.50 9.97 21.68%
EY 2.94 0.00 5.83 10.95 12.69 22.23 10.03 -17.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.83 0.94 0.82 1.25 1.04 0.84 2.20 -14.43%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 31/05/17 31/05/16 27/02/15 24/02/14 28/02/13 28/02/12 25/02/11 -
Price 0.10 0.085 0.14 0.18 0.13 0.19 0.28 -
P/RPS 3.85 0.00 2.54 0.83 0.90 0.89 1.65 14.51%
P/EPS 45.34 0.00 20.90 8.22 7.07 4.07 8.46 30.80%
EY 2.21 0.00 4.79 12.17 14.15 24.57 11.82 -23.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 0.94 1.00 1.13 0.93 0.76 1.87 -8.00%

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