Highlights

[EATECH] QoQ Annualized Quarter Result on 2015-09-30 [#3]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -22.64%    YoY -     140.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 481,848 470,624 536,530 534,890 564,342 290,908 155,657 112.55%
  QoQ % 2.38% -12.28% 0.31% -5.22% 93.99% 86.89% -
  Horiz. % 309.56% 302.35% 344.69% 343.63% 362.55% 186.89% 100.00%
PBT 19,316 57,936 15,818 49,189 60,272 34,624 19,686 -1.26%
  QoQ % -66.66% 266.27% -67.84% -18.39% 74.08% 75.88% -
  Horiz. % 98.12% 294.30% 80.35% 249.87% 306.17% 175.88% 100.00%
Tax -10,058 -10,112 -4,281 -14,264 -15,128 -5,160 -5,452 50.48%
  QoQ % 0.53% -136.21% 69.99% 5.71% -193.18% 5.36% -
  Horiz. % 184.48% 185.47% 78.52% 261.63% 277.48% 94.64% 100.00%
NP 9,258 47,824 11,537 34,925 45,144 29,464 14,234 -24.95%
  QoQ % -80.64% 314.53% -66.97% -22.64% 53.22% 107.00% -
  Horiz. % 65.04% 335.98% 81.05% 245.37% 317.16% 207.00% 100.00%
NP to SH 9,258 47,824 11,537 34,925 45,144 29,464 14,234 -24.95%
  QoQ % -80.64% 314.53% -66.97% -22.64% 53.22% 107.00% -
  Horiz. % 65.04% 335.98% 81.05% 245.37% 317.16% 207.00% 100.00%
Tax Rate 52.07 % 17.45 % 27.06 % 29.00 % 25.10 % 14.90 % 27.69 % 52.41%
  QoQ % 198.40% -35.51% -6.69% 15.54% 68.46% -46.19% -
  Horiz. % 188.05% 63.02% 97.72% 104.73% 90.65% 53.81% 100.00%
Total Cost 472,590 422,800 524,993 499,965 519,198 261,444 141,423 123.68%
  QoQ % 11.78% -19.47% 5.01% -3.70% 98.59% 84.87% -
  Horiz. % 334.17% 298.96% 371.22% 353.52% 367.12% 184.87% 100.00%
Net Worth 0 0 272,160 292,319 287,279 277,200 224,651 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 23.39% -
  Horiz. % 0.00% 0.00% 121.15% 130.12% 127.88% 123.39% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 8,399 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 0 272,160 292,319 287,279 277,200 224,651 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 23.39% -
  Horiz. % 0.00% 0.00% 121.15% 130.12% 127.88% 123.39% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 504,000 416,022 13.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21.15% -
  Horiz. % 121.15% 121.15% 121.15% 121.15% 121.15% 121.15% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 1.92 % 10.16 % 2.15 % 6.53 % 8.00 % 10.13 % 9.14 % -64.70%
  QoQ % -81.10% 372.56% -67.08% -18.37% -21.03% 10.83% -
  Horiz. % 21.01% 111.16% 23.52% 71.44% 87.53% 110.83% 100.00%
ROE - % - % 4.24 % 11.95 % 15.71 % 10.63 % 6.34 % -
  QoQ % 0.00% 0.00% -64.52% -23.93% 47.79% 67.67% -
  Horiz. % 0.00% 0.00% 66.88% 188.49% 247.79% 167.67% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 95.60 93.38 106.45 106.13 111.97 57.72 37.42 86.99%
  QoQ % 2.38% -12.28% 0.30% -5.22% 93.99% 54.25% -
  Horiz. % 255.48% 249.55% 284.47% 283.62% 299.23% 154.25% 100.00%
EPS 1.84 9.48 2.29 6.93 8.96 5.84 3.59 -35.98%
  QoQ % -80.59% 313.97% -66.96% -22.66% 53.42% 62.67% -
  Horiz. % 51.25% 264.07% 63.79% 193.04% 249.58% 162.67% 100.00%
DPS 0.00 0.00 0.00 1.67 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0000 0.0000 0.5400 0.5800 0.5700 0.5500 0.5400 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 1.85% -
  Horiz. % 0.00% 0.00% 100.00% 107.41% 105.56% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 90.83 88.71 101.14 100.83 106.38 54.84 29.34 112.56%
  QoQ % 2.39% -12.29% 0.31% -5.22% 93.98% 86.91% -
  Horiz. % 309.58% 302.35% 344.72% 343.66% 362.58% 186.91% 100.00%
EPS 1.75 9.01 2.17 6.58 8.51 5.55 2.68 -24.75%
  QoQ % -80.58% 315.21% -67.02% -22.68% 53.33% 107.09% -
  Horiz. % 65.30% 336.19% 80.97% 245.52% 317.54% 207.09% 100.00%
DPS 0.00 0.00 0.00 1.58 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0000 0.0000 0.5130 0.5510 0.5415 0.5225 0.4235 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 23.38% -
  Horiz. % 0.00% 0.00% 121.13% 130.11% 127.86% 123.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.0300 1.1900 1.1100 1.0500 1.0600 0.6050 0.4650 -
P/RPS 1.08 1.27 1.04 0.99 0.95 1.05 1.24 -8.81%
  QoQ % -14.96% 22.12% 5.05% 4.21% -9.52% -15.32% -
  Horiz. % 87.10% 102.42% 83.87% 79.84% 76.61% 84.68% 100.00%
P/EPS 56.07 12.54 48.49 15.15 11.83 10.35 13.59 157.46%
  QoQ % 347.13% -74.14% 220.07% 28.06% 14.30% -23.84% -
  Horiz. % 412.58% 92.27% 356.81% 111.48% 87.05% 76.16% 100.00%
EY 1.78 7.97 2.06 6.60 8.45 9.66 7.36 -61.22%
  QoQ % -77.67% 286.89% -68.79% -21.89% -12.53% 31.25% -
  Horiz. % 24.18% 108.29% 27.99% 89.67% 114.81% 131.25% 100.00%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 0.00 2.06 1.81 1.86 1.10 0.86 -
  QoQ % 0.00% 0.00% 13.81% -2.69% 69.09% 27.91% -
  Horiz. % 0.00% 0.00% 239.53% 210.47% 216.28% 127.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 20/05/16 29/02/16 24/11/15 14/08/15 21/05/15 27/02/15 -
Price 0.7800 1.0700 1.0400 1.3400 1.1400 1.0900 0.5750 -
P/RPS 0.82 1.15 0.98 1.26 1.02 1.89 1.54 -34.33%
  QoQ % -28.70% 17.35% -22.22% 23.53% -46.03% 22.73% -
  Horiz. % 53.25% 74.68% 63.64% 81.82% 66.23% 122.73% 100.00%
P/EPS 42.46 11.28 45.43 19.34 12.73 18.65 16.81 85.58%
  QoQ % 276.42% -75.17% 134.90% 51.92% -31.74% 10.95% -
  Horiz. % 252.59% 67.10% 270.26% 115.05% 75.73% 110.95% 100.00%
EY 2.36 8.87 2.20 5.17 7.86 5.36 5.95 -46.05%
  QoQ % -73.39% 303.18% -57.45% -34.22% 46.64% -9.92% -
  Horiz. % 39.66% 149.08% 36.97% 86.89% 132.10% 90.08% 100.00%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 0.00 1.93 2.31 2.00 1.98 1.06 -
  QoQ % 0.00% 0.00% -16.45% 15.50% 1.01% 86.79% -
  Horiz. % 0.00% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

574  435  584  558 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PA 0.20+0.015 
 IRIS 0.395+0.025 
 PA-WB 0.14+0.03 
 AT 0.170.00 
 VIVOCOM 0.965+0.13 
 DNEX 0.285+0.005 
 JAKS 0.69+0.015 
 SCIB 2.99+0.45 
 KSTAR 0.115-0.03 
 DNEX-WD 0.055-0.005 

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