[EATECH] QoQ Annualized Quarter Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 470,624 536,530 534,890 564,342 290,908 155,657 151,304 112.94% QoQ % -12.28% 0.31% -5.22% 93.99% 86.89% 2.88% - Horiz. % 311.05% 354.60% 353.52% 372.99% 192.27% 102.88% 100.00%
PBT 57,936 15,818 49,189 60,272 34,624 19,686 17,681 120.45% QoQ % 266.27% -67.84% -18.39% 74.08% 75.88% 11.34% - Horiz. % 327.67% 89.46% 278.20% 340.88% 195.82% 111.34% 100.00%
Tax -10,112 -4,281 -14,264 -15,128 -5,160 -5,452 -3,138 117.98% QoQ % -136.21% 69.99% 5.71% -193.18% 5.36% -73.70% - Horiz. % 322.17% 136.40% 454.46% 481.99% 164.40% 173.70% 100.00%
NP 47,824 11,537 34,925 45,144 29,464 14,234 14,542 120.98% QoQ % 314.53% -66.97% -22.64% 53.22% 107.00% -2.12% - Horiz. % 328.85% 79.33% 240.16% 310.42% 202.60% 97.88% 100.00%
NP to SH 47,824 11,537 34,925 45,144 29,464 14,234 14,542 120.98% QoQ % 314.53% -66.97% -22.64% 53.22% 107.00% -2.12% - Horiz. % 328.85% 79.33% 240.16% 310.42% 202.60% 97.88% 100.00%
Tax Rate 17.45 % 27.06 % 29.00 % 25.10 % 14.90 % 27.69 % 17.75 % -1.13% QoQ % -35.51% -6.69% 15.54% 68.46% -46.19% 56.00% - Horiz. % 98.31% 152.45% 163.38% 141.41% 83.94% 156.00% 100.00%
Total Cost 422,800 524,993 499,965 519,198 261,444 141,423 136,761 112.07% QoQ % -19.47% 5.01% -3.70% 98.59% 84.87% 3.41% - Horiz. % 309.15% 383.88% 365.58% 379.64% 191.17% 103.41% 100.00%
Net Worth 0 272,160 292,319 287,279 277,200 224,651 195,000 - QoQ % 0.00% -6.90% 1.75% 3.64% 23.39% 15.21% - Horiz. % 0.00% 139.57% 149.91% 147.32% 142.15% 115.21% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 8,399 - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 24.05 % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 0 272,160 292,319 287,279 277,200 224,651 195,000 - QoQ % 0.00% -6.90% 1.75% 3.64% 23.39% 15.21% - Horiz. % 0.00% 139.57% 149.91% 147.32% 142.15% 115.21% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 416,022 390,000 18.62% QoQ % 0.00% 0.00% 0.00% 0.00% 21.15% 6.67% - Horiz. % 129.23% 129.23% 129.23% 129.23% 129.23% 106.67% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.16 % 2.15 % 6.53 % 8.00 % 10.13 % 9.14 % 9.61 % 3.78% QoQ % 372.56% -67.08% -18.37% -21.03% 10.83% -4.89% - Horiz. % 105.72% 22.37% 67.95% 83.25% 105.41% 95.11% 100.00%
ROE - % 4.24 % 11.95 % 15.71 % 10.63 % 6.34 % 7.46 % - QoQ % 0.00% -64.52% -23.93% 47.79% 67.67% -15.01% - Horiz. % 0.00% 56.84% 160.19% 210.59% 142.49% 84.99% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 93.38 106.45 106.13 111.97 57.72 37.42 38.80 79.49% QoQ % -12.28% 0.30% -5.22% 93.99% 54.25% -3.56% - Horiz. % 240.67% 274.36% 273.53% 288.58% 148.76% 96.44% 100.00%
EPS 9.48 2.29 6.93 8.96 5.84 3.59 3.73 86.13% QoQ % 313.97% -66.96% -22.66% 53.42% 62.67% -3.75% - Horiz. % 254.16% 61.39% 185.79% 240.21% 156.57% 96.25% 100.00%
DPS 0.00 0.00 1.67 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5400 0.5800 0.5700 0.5500 0.5400 0.5000 - QoQ % 0.00% -6.90% 1.75% 3.64% 1.85% 8.00% - Horiz. % 0.00% 108.00% 116.00% 114.00% 110.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 88.71 101.14 100.83 106.38 54.84 29.34 28.52 112.94% QoQ % -12.29% 0.31% -5.22% 93.98% 86.91% 2.88% - Horiz. % 311.04% 354.63% 353.54% 373.00% 192.29% 102.88% 100.00%
EPS 9.01 2.17 6.58 8.51 5.55 2.68 2.74 120.97% QoQ % 315.21% -67.02% -22.68% 53.33% 107.09% -2.19% - Horiz. % 328.83% 79.20% 240.15% 310.58% 202.55% 97.81% 100.00%
DPS 0.00 0.00 1.58 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5130 0.5510 0.5415 0.5225 0.4235 0.3676 - QoQ % 0.00% -6.90% 1.75% 3.64% 23.38% 15.21% - Horiz. % 0.00% 139.55% 149.89% 147.31% 142.14% 115.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 1.1900 1.1100 1.0500 1.0600 0.6050 0.4650 0.0000 -
P/RPS 1.27 1.04 0.99 0.95 1.05 1.24 0.00 - QoQ % 22.12% 5.05% 4.21% -9.52% -15.32% 0.00% - Horiz. % 102.42% 83.87% 79.84% 76.61% 84.68% 100.00% -
P/EPS 12.54 48.49 15.15 11.83 10.35 13.59 0.00 - QoQ % -74.14% 220.07% 28.06% 14.30% -23.84% 0.00% - Horiz. % 92.27% 356.81% 111.48% 87.05% 76.16% 100.00% -
EY 7.97 2.06 6.60 8.45 9.66 7.36 0.00 - QoQ % 286.89% -68.79% -21.89% -12.53% 31.25% 0.00% - Horiz. % 108.29% 27.99% 89.67% 114.81% 131.25% 100.00% -
DY 0.00 0.00 1.59 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.06 1.81 1.86 1.10 0.86 0.00 - QoQ % 0.00% 13.81% -2.69% 69.09% 27.91% 0.00% - Horiz. % 0.00% 239.53% 210.47% 216.28% 127.91% 100.00% -
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 29/02/16 24/11/15 14/08/15 21/05/15 27/02/15 - -
Price 1.0700 1.0400 1.3400 1.1400 1.0900 0.5750 0.0000 -
P/RPS 1.15 0.98 1.26 1.02 1.89 1.54 0.00 - QoQ % 17.35% -22.22% 23.53% -46.03% 22.73% 0.00% - Horiz. % 74.68% 63.64% 81.82% 66.23% 122.73% 100.00% -
P/EPS 11.28 45.43 19.34 12.73 18.65 16.81 0.00 - QoQ % -75.17% 134.90% 51.92% -31.74% 10.95% 0.00% - Horiz. % 67.10% 270.26% 115.05% 75.73% 110.95% 100.00% -
EY 8.87 2.20 5.17 7.86 5.36 5.95 0.00 - QoQ % 303.18% -57.45% -34.22% 46.64% -9.92% 0.00% - Horiz. % 149.08% 36.97% 86.89% 132.10% 90.08% 100.00% -
DY 0.00 0.00 1.24 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 1.93 2.31 2.00 1.98 1.06 0.00 - QoQ % 0.00% -16.45% 15.50% 1.01% 86.79% 0.00% - Horiz. % 0.00% 182.08% 217.92% 188.68% 186.79% 100.00% -
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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
Notes Q2 2015.pdf 
