[EITA] YoY Quarter Result on 30-Jun-2013 [#3]

Stock
[EITA] EITA RESOURCES BERHAD
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2013
Quarter
30-Jun-2013 [#3]
Profit Trend
QoQ- 16.19%
YoY- 12.93%
Quarter Report
Latest QR
Upcoming QR
EITA's Result
EITA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Revenue 85,417 43,340 57,994 46,837 53,740 39,920 17.35%
PBT 12,533 3,256 5,340 4,611 5,430 5,250 20.08%
Tax -3,007 -394 -1,218 -1,257 -971 -1,305 19.19%
NP 9,526 2,862 4,122 3,354 4,459 3,945 20.37%
-
NP to SH 9,355 2,825 4,084 3,301 4,450 3,960 19.82%
-
Tax Rate 23.99% 12.10% 22.81% 27.26% 17.88% 24.86% -
Total Cost 75,891 40,478 53,872 43,483 49,281 35,975 17.00%
-
Net Worth 144,300 126,100 116,999 105,300 93,959 0 -
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Div 2,600 2,600 2,600 - - - -
Div Payout % 27.79% 92.04% 63.66% - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Net Worth 144,300 126,100 116,999 105,300 93,959 0 -
NOSH 130,000 130,000 130,000 130,000 130,000 121,846 1.37%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
NP Margin 11.15% 6.60% 7.11% 7.16% 8.30% 9.88% -
ROE 6.48% 2.24% 3.49% 3.13% 4.74% 0.00% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 65.71 33.34 44.61 36.03 44.04 32.76 15.76%
EPS 7.20 2.17 3.14 2.54 3.65 3.25 18.21%
DPS 2.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.11 0.97 0.90 0.81 0.77 0.00 -
Adjusted Per Share Value based on latest NOSH - 130,000
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
RPS 28.30 14.36 19.22 15.52 17.81 13.23 17.34%
EPS 3.10 0.94 1.35 1.09 1.47 1.31 19.86%
DPS 0.86 0.86 0.86 0.00 0.00 0.00 -
NAPS 0.4781 0.4178 0.3877 0.3489 0.3113 0.00 -
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 28/09/12 - -
Price 1.12 1.16 1.46 0.795 0.67 0.00 -
P/RPS 1.70 3.48 3.27 2.21 1.52 0.00 -
P/EPS 15.56 53.38 46.47 31.31 18.37 0.00 -
EY 6.43 1.87 2.15 3.19 5.44 0.00 -
DY 1.79 1.72 1.37 0.00 0.00 0.00 -
P/NAPS 1.01 1.20 1.62 0.98 0.87 0.00 -
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/09/12 30/09/11 CAGR
Date 22/08/16 28/08/15 26/08/14 27/08/13 23/11/12 - -
Price 1.12 1.15 1.39 0.72 0.67 0.00 -
P/RPS 1.70 3.45 3.12 2.00 1.52 0.00 -
P/EPS 15.56 52.92 44.25 28.36 18.37 0.00 -
EY 6.43 1.89 2.26 3.53 5.44 0.00 -
DY 1.79 1.74 1.44 0.00 0.00 0.00 -
P/NAPS 1.01 1.19 1.54 0.89 0.87 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