[EITA] YoY Annualized 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- 1.28%
YoY- 14.49%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Revenue 288,380 199,332 184,144 161,012 134,032 17.47%
PBT 22,444 13,896 17,700 18,016 14,924 8.95%
Tax -5,264 -3,144 -4,508 -5,264 -3,640 8.06%
NP 17,180 10,752 13,192 12,752 11,284 9.24%
-
NP to SH 16,968 10,640 13,200 12,672 11,068 9.39%
-
Tax Rate 23.45% 22.63% 25.47% 29.22% 24.39% -
Total Cost 271,200 188,580 170,952 148,260 122,748 18.13%
-
Net Worth 136,499 119,600 114,399 81,319 0 -
Dividend
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Div - - - - - -
Div Payout % - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Net Worth 136,499 119,600 114,399 81,319 0 -
NOSH 130,000 130,000 130,000 107,000 106,833 4.21%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
NP Margin 5.96% 5.39% 7.16% 7.92% 8.42% -
ROE 12.43% 8.90% 11.54% 15.58% 0.00% -
Per Share
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
RPS 221.83 153.33 141.65 150.48 125.46 12.73%
EPS 13.04 8.20 10.16 11.84 10.36 4.95%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.92 0.88 0.76 0.00 -
Adjusted Per Share Value based on latest NOSH - 107,000
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
RPS 95.55 66.05 61.01 53.35 44.41 17.47%
EPS 5.62 3.53 4.37 4.20 3.67 9.37%
DPS 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4523 0.3963 0.379 0.2694 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Date 31/12/15 31/12/14 31/12/13 - - -
Price 1.46 1.14 0.90 0.00 0.00 -
P/RPS 0.66 0.74 0.64 0.00 0.00 -
P/EPS 11.19 13.93 8.86 0.00 0.00 -
EY 8.94 7.18 11.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.24 1.02 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/03/12 31/03/11 CAGR
Date 24/02/16 24/02/15 25/02/14 25/05/12 - -
Price 1.36 1.24 1.14 0.70 0.00 -
P/RPS 0.61 0.81 0.80 0.47 0.00 -
P/EPS 10.42 15.15 11.23 5.91 0.00 -
EY 9.60 6.60 8.91 16.92 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.35 1.30 0.92 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