[EATECH] QoQ Annualized Quarter Result on 2018-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 265,544 265,808 419,000 267,337 265,898 255,284 366,970 -19.45% QoQ % -0.10% -36.56% 56.73% 0.54% 4.16% -30.43% - Horiz. % 72.36% 72.43% 114.18% 72.85% 72.46% 69.57% 100.00%
PBT 34,936 36,524 90,361 144,257 201,290 69,772 -131,902 - QoQ % -4.35% -59.58% -37.36% -28.33% 188.50% 152.90% - Horiz. % -26.49% -27.69% -68.51% -109.37% -152.61% -52.90% 100.00%
Tax -60 0 -16,129 -706 -566 -944 10,754 - QoQ % 0.00% 0.00% -2,182.40% -24.85% 40.04% -108.78% - Horiz. % -0.56% 0.00% -149.98% -6.57% -5.26% -8.78% 100.00%
NP 34,876 36,524 74,232 143,550 200,724 68,828 -121,148 - QoQ % -4.51% -50.80% -48.29% -28.48% 191.63% 156.81% - Horiz. % -28.79% -30.15% -61.27% -118.49% -165.68% -56.81% 100.00%
NP to SH 34,876 36,524 74,232 143,550 200,724 68,828 -121,148 - QoQ % -4.51% -50.80% -48.29% -28.48% 191.63% 156.81% - Horiz. % -28.79% -30.15% -61.27% -118.49% -165.68% -56.81% 100.00%
Tax Rate 0.17 % - % 17.85 % 0.49 % 0.28 % 1.35 % - % - QoQ % 0.00% 0.00% 3,542.86% 75.00% -79.26% 0.00% - Horiz. % 12.59% 0.00% 1,322.22% 36.30% 20.74% 100.00% -
Total Cost 230,668 229,284 344,768 123,786 65,174 186,456 488,118 -39.41% QoQ % 0.60% -33.50% 178.52% 89.93% -65.05% -61.80% - Horiz. % 47.26% 46.97% 70.63% 25.36% 13.35% 38.20% 100.00%
Net Worth 241,919 236,879 226,799 262,079 252,000 171,360 151,200 36.92% QoQ % 2.13% 4.44% -13.46% 4.00% 47.06% 13.33% - Horiz. % 160.00% 156.67% 150.00% 173.33% 166.67% 113.33% 100.00%
Dividend 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div - - - - - - - - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
Equity 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 241,919 236,879 226,799 262,079 252,000 171,360 151,200 36.92% QoQ % 2.13% 4.44% -13.46% 4.00% 47.06% 13.33% - Horiz. % 160.00% 156.67% 150.00% 173.33% 166.67% 113.33% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 504,000 504,000 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 13.13 % 13.74 % 17.72 % 53.70 % 75.49 % 26.96 % -33.01 % - QoQ % -4.44% -22.46% -67.00% -28.86% 180.01% 181.67% - Horiz. % -39.78% -41.62% -53.68% -162.68% -228.69% -81.67% 100.00%
ROE 14.42 % 15.42 % 32.73 % 54.77 % 79.65 % 40.17 % -80.12 % - QoQ % -6.49% -52.89% -40.24% -31.24% 98.28% 150.14% - Horiz. % -18.00% -19.25% -40.85% -68.36% -99.41% -50.14% 100.00%
Per Share 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 52.69 52.74 83.13 53.04 52.76 50.65 72.81 -19.44% QoQ % -0.09% -36.56% 56.73% 0.53% 4.17% -30.44% - Horiz. % 72.37% 72.44% 114.17% 72.85% 72.46% 69.56% 100.00%
EPS 6.92 7.24 14.73 28.48 39.82 13.64 -24.04 - QoQ % -4.42% -50.85% -48.28% -28.48% 191.94% 156.74% - Horiz. % -28.79% -30.12% -61.27% -118.47% -165.64% -56.74% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4800 0.4700 0.4500 0.5200 0.5000 0.3400 0.3000 36.92% QoQ % 2.13% 4.44% -13.46% 4.00% 47.06% 13.33% - Horiz. % 160.00% 156.67% 150.00% 173.33% 166.67% 113.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 50.06 50.11 78.98 50.39 50.12 48.12 69.17 -19.44% QoQ % -0.10% -36.55% 56.74% 0.54% 4.16% -30.43% - Horiz. % 72.37% 72.44% 114.18% 72.85% 72.46% 69.57% 100.00%
EPS 6.57 6.88 13.99 27.06 37.84 12.97 -22.84 - QoQ % -4.51% -50.82% -48.30% -28.49% 191.75% 156.79% - Horiz. % -28.77% -30.12% -61.25% -118.48% -165.67% -56.79% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
NAPS 0.4560 0.4465 0.4275 0.4940 0.4750 0.3230 0.2850 36.92% QoQ % 2.13% 4.44% -13.46% 4.00% 47.06% 13.33% - Horiz. % 160.00% 156.67% 150.00% 173.33% 166.67% 113.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 0.4350 0.4750 0.3900 0.4050 0.4100 0.3600 0.3750 -
P/RPS 0.83 0.90 0.47 0.76 0.78 0.71 0.52 36.70% QoQ % -7.78% 91.49% -38.16% -2.56% 9.86% 36.54% - Horiz. % 159.62% 173.08% 90.38% 146.15% 150.00% 136.54% 100.00%
P/EPS 6.29 6.55 2.65 1.42 1.03 2.64 -1.56 - QoQ % -3.97% 147.17% 86.62% 37.86% -60.98% 269.23% - Horiz. % -403.21% -419.87% -169.87% -91.03% -66.03% -169.23% 100.00%
EY 15.91 15.26 37.77 70.33 97.14 37.93 -64.10 - QoQ % 4.26% -59.60% -46.30% -27.60% 156.10% 159.17% - Horiz. % -24.82% -23.81% -58.92% -109.72% -151.54% -59.17% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.91 1.01 0.87 0.78 0.82 1.06 1.25 -19.12% QoQ % -9.90% 16.09% 11.54% -4.88% -22.64% -15.20% - Horiz. % 72.80% 80.80% 69.60% 62.40% 65.60% 84.80% 100.00%
Price Multiplier on Announcement Date 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 30/08/19 31/05/19 28/02/19 23/11/18 28/08/18 14/05/18 28/02/18 -
Price 0.4150 0.4500 0.4250 0.4850 0.3950 0.3450 0.3500 -
P/RPS 0.79 0.85 0.51 0.91 0.75 0.68 0.48 39.53% QoQ % -7.06% 66.67% -43.96% 21.33% 10.29% 41.67% - Horiz. % 164.58% 177.08% 106.25% 189.58% 156.25% 141.67% 100.00%
P/EPS 6.00 6.21 2.89 1.70 0.99 2.53 -1.46 - QoQ % -3.38% 114.88% 70.00% 71.72% -60.87% 273.29% - Horiz. % -410.96% -425.34% -197.95% -116.44% -67.81% -173.29% 100.00%
EY 16.67 16.10 34.66 58.73 100.83 39.58 -68.68 - QoQ % 3.54% -53.55% -40.98% -41.75% 154.75% 157.63% - Horiz. % -24.27% -23.44% -50.47% -85.51% -146.81% -57.63% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % - - - - - - -
P/NAPS 0.86 0.96 0.94 0.93 0.79 1.01 1.17 -18.60% QoQ % -10.42% 2.13% 1.08% 17.72% -21.78% -13.68% - Horiz. % 73.50% 82.05% 80.34% 79.49% 67.52% 86.32% 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 Q3 2018.pdf 
