Highlights

[EATECH] QoQ Annualized Quarter Result on 2015-06-30 [#2]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     53.22%    YoY -     239.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS