[EATECH] QoQ Annualized Quarter Result on 2017-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Annualized Quarter Result 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 267,337 265,898 255,284 366,970 395,510 419,838 386,076 -21.71% QoQ % 0.54% 4.16% -30.43% -7.22% -5.79% 8.74% - Horiz. % 69.24% 68.87% 66.12% 95.05% 102.44% 108.74% 100.00%
PBT 144,257 201,290 69,772 -131,902 -177,241 -196,740 -247,044 - QoQ % -28.33% 188.50% 152.90% 25.58% 9.91% 20.36% - Horiz. % -58.39% -81.48% -28.24% 53.39% 71.74% 79.64% 100.00%
Tax -706 -566 -944 10,754 5,494 -438 -452 34.67% QoQ % -24.85% 40.04% -108.78% 95.72% 1,354.49% 3.10% - Horiz. % 156.34% 125.22% 208.85% -2,379.20% -1,215.63% 96.90% 100.00%
NP 143,550 200,724 68,828 -121,148 -171,746 -197,178 -247,496 - QoQ % -28.48% 191.63% 156.81% 29.46% 12.90% 20.33% - Horiz. % -58.00% -81.10% -27.81% 48.95% 69.39% 79.67% 100.00%
NP to SH 143,550 200,724 68,828 -121,148 -171,746 -197,178 -247,496 - QoQ % -28.48% 191.63% 156.81% 29.46% 12.90% 20.33% - Horiz. % -58.00% -81.10% -27.81% 48.95% 69.39% 79.67% 100.00%
Tax Rate 0.49 % 0.28 % 1.35 % - % - % - % - % - QoQ % 75.00% -79.26% 0.00% 0.00% 0.00% 0.00% - Horiz. % 36.30% 20.74% 100.00% - - - -
Total Cost 123,786 65,174 186,456 488,118 567,257 617,016 633,572 -66.30% QoQ % 89.93% -65.05% -61.80% -13.95% -8.06% -2.61% - Horiz. % 19.54% 10.29% 29.43% 77.04% 89.53% 97.39% 100.00%
Net Worth 262,079 252,000 171,360 151,200 146,159 176,399 211,679 15.29% QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% - Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 100.00%
Dividend 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 262,079 252,000 171,360 151,200 146,159 176,399 211,679 15.29% QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% - Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 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 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 53.70 % 75.49 % 26.96 % -33.01 % -43.42 % -46.97 % -64.11 % - QoQ % -28.86% 180.01% 181.67% 23.98% 7.56% 26.74% - Horiz. % -83.76% -117.75% -42.05% 51.49% 67.73% 73.26% 100.00%
ROE 54.77 % 79.65 % 40.17 % -80.12 % -117.51 % -111.78 % -116.92 % - QoQ % -31.24% 98.28% 150.14% 31.82% -5.13% 4.40% - Horiz. % -46.84% -68.12% -34.36% 68.53% 100.50% 95.60% 100.00%
Per Share 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.04 52.76 50.65 72.81 78.47 83.30 76.60 -21.71% QoQ % 0.53% 4.17% -30.44% -7.21% -5.80% 8.75% - Horiz. % 69.24% 68.88% 66.12% 95.05% 102.44% 108.75% 100.00%
EPS 28.48 39.82 13.64 -24.04 -34.08 -39.12 -49.12 - QoQ % -28.48% 191.94% 156.74% 29.46% 12.88% 20.36% - Horiz. % -57.98% -81.07% -27.77% 48.94% 69.38% 79.64% 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 0.5200 0.5000 0.3400 0.3000 0.2900 0.3500 0.4200 15.29% QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% - Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.04 52.76 50.65 72.81 78.47 83.30 76.60 -21.71% QoQ % 0.53% 4.17% -30.44% -7.21% -5.80% 8.75% - Horiz. % 69.24% 68.88% 66.12% 95.05% 102.44% 108.75% 100.00%
EPS 28.48 39.82 13.64 -24.04 -34.08 -39.12 -49.12 - QoQ % -28.48% 191.94% 156.74% 29.46% 12.88% 20.36% - Horiz. % -57.98% -81.07% -27.77% 48.94% 69.38% 79.64% 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 0.5200 0.5000 0.3400 0.3000 0.2900 0.3500 0.4200 15.29% QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% - Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4050 0.4100 0.3600 0.3750 0.4900 0.4150 0.6700 -
P/RPS 0.76 0.78 0.71 0.52 0.62 0.50 0.87 -8.61% QoQ % -2.56% 9.86% 36.54% -16.13% 24.00% -42.53% - Horiz. % 87.36% 89.66% 81.61% 59.77% 71.26% 57.47% 100.00%
P/EPS 1.42 1.03 2.64 -1.56 -1.44 -1.06 -1.36 - QoQ % 37.86% -60.98% 269.23% -8.33% -35.85% 22.06% - Horiz. % -104.41% -75.74% -194.12% 114.71% 105.88% 77.94% 100.00%
EY 70.33 97.14 37.93 -64.10 -69.54 -94.27 -73.29 - QoQ % -27.60% 156.10% 159.17% 7.82% 26.23% -28.63% - Horiz. % -95.96% -132.54% -51.75% 87.46% 94.88% 128.63% 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 0.78 0.82 1.06 1.25 1.69 1.19 1.60 -38.03% QoQ % -4.88% -22.64% -15.20% -26.04% 42.02% -25.62% - Horiz. % 48.75% 51.25% 66.25% 78.12% 105.62% 74.38% 100.00%
Price Multiplier on Announcement Date 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 14/05/18 28/02/18 30/11/17 22/08/17 31/05/17 -
Price 0.4850 0.3950 0.3450 0.3500 0.4400 0.3850 0.5000 -
P/RPS 0.91 0.75 0.68 0.48 0.56 0.46 0.65 25.12% QoQ % 21.33% 10.29% 41.67% -14.29% 21.74% -29.23% - Horiz. % 140.00% 115.38% 104.62% 73.85% 86.15% 70.77% 100.00%
P/EPS 1.70 0.99 2.53 -1.46 -1.29 -0.98 -1.02 - QoQ % 71.72% -60.87% 273.29% -13.18% -31.63% 3.92% - Horiz. % -166.67% -97.06% -248.04% 143.14% 126.47% 96.08% 100.00%
EY 58.73 100.83 39.58 -68.68 -77.45 -101.62 -98.21 - QoQ % -41.75% 154.75% 157.63% 11.32% 23.78% -3.47% - Horiz. % -59.80% -102.67% -40.30% 69.93% 78.86% 103.47% 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 0.93 0.79 1.01 1.17 1.52 1.10 1.19 -15.14% QoQ % 17.72% -21.78% -13.68% -23.03% 38.18% -7.56% - Horiz. % 78.15% 66.39% 84.87% 98.32% 127.73% 92.44% 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 Q4 2017.pdf 
