Highlights

[EATECH] QoQ Cumulative Quarter Result on 2017-12-31 [#4]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     5.95%    YoY -     -1,479.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 200,503 132,949 63,821 366,970 296,633 209,919 96,519 62.73%
  QoQ % 50.81% 108.32% -82.61% 23.71% 41.31% 117.49% -
  Horiz. % 207.73% 137.74% 66.12% 380.20% 307.33% 217.49% 100.00%
PBT 108,193 100,645 17,443 -131,902 -132,931 -98,370 -61,761 -
  QoQ % 7.50% 476.99% 113.22% 0.77% -35.13% -59.28% -
  Horiz. % -175.18% -162.96% -28.24% 213.57% 215.23% 159.28% 100.00%
Tax -530 -283 -236 10,754 4,121 -219 -113 179.93%
  QoQ % -87.28% -19.92% -102.19% 160.96% 1,981.74% -93.81% -
  Horiz. % 469.03% 250.44% 208.85% -9,516.81% -3,646.90% 193.81% 100.00%
NP 107,663 100,362 17,207 -121,148 -128,810 -98,589 -61,874 -
  QoQ % 7.27% 483.26% 114.20% 5.95% -30.65% -59.34% -
  Horiz. % -174.00% -162.20% -27.81% 195.80% 208.18% 159.34% 100.00%
NP to SH 107,663 100,362 17,207 -121,148 -128,810 -98,589 -61,874 -
  QoQ % 7.27% 483.26% 114.20% 5.95% -30.65% -59.34% -
  Horiz. % -174.00% -162.20% -27.81% 195.80% 208.18% 159.34% 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 92,840 32,587 46,614 488,118 425,443 308,508 158,393 -29.94%
  QoQ % 184.90% -30.09% -90.45% 14.73% 37.90% 94.77% -
  Horiz. % 58.61% 20.57% 29.43% 308.17% 268.60% 194.77% 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 41.08 % 39.83 % 10.04 % -80.12 % -88.13 % -55.89 % -29.23 % -
  QoQ % 3.14% 296.71% 112.53% 9.09% -57.68% -91.21% -
  Horiz. % -140.54% -136.26% -34.35% 274.10% 301.51% 191.21% 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 39.78 26.38 12.66 72.81 58.86 41.65 19.15 62.73%
  QoQ % 50.80% 108.37% -82.61% 23.70% 41.32% 117.49% -
  Horiz. % 207.73% 137.75% 66.11% 380.21% 307.36% 217.49% 100.00%
EPS 21.36 19.91 3.41 -24.04 -25.56 -19.56 -12.28 -
  QoQ % 7.28% 483.87% 114.18% 5.95% -30.67% -59.28% -
  Horiz. % -173.94% -162.13% -27.77% 195.77% 208.14% 159.28% 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 39.78 26.38 12.66 72.81 58.86 41.65 19.15 62.73%
  QoQ % 50.80% 108.37% -82.61% 23.70% 41.32% 117.49% -
  Horiz. % 207.73% 137.75% 66.11% 380.21% 307.36% 217.49% 100.00%
EPS 21.36 19.91 3.41 -24.04 -25.56 -19.56 -12.28 -
  QoQ % 7.28% 483.87% 114.18% 5.95% -30.67% -59.28% -
  Horiz. % -173.94% -162.13% -27.77% 195.77% 208.14% 159.28% 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 1.02 1.55 2.84 0.52 0.83 1.00 3.50 -56.01%
  QoQ % -34.19% -45.42% 446.15% -37.35% -17.00% -71.43% -
  Horiz. % 29.14% 44.29% 81.14% 14.86% 23.71% 28.57% 100.00%
P/EPS 1.90 2.06 10.54 -1.56 -1.92 -2.12 -5.46 -
  QoQ % -7.77% -80.46% 775.64% 18.75% 9.43% 61.17% -
  Horiz. % -34.80% -37.73% -193.04% 28.57% 35.16% 38.83% 100.00%
EY 52.74 48.57 9.48 -64.10 -52.16 -47.14 -18.32 -
  QoQ % 8.59% 412.34% 114.79% -22.89% -10.65% -157.31% -
  Horiz. % -287.88% -265.12% -51.75% 349.89% 284.72% 257.31% 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 1.22 1.50 2.72 0.48 0.75 0.92 2.61 -39.74%
  QoQ % -18.67% -44.85% 466.67% -36.00% -18.48% -64.75% -
  Horiz. % 46.74% 57.47% 104.21% 18.39% 28.74% 35.25% 100.00%
P/EPS 2.27 1.98 10.11 -1.46 -1.72 -1.97 -4.07 -
  QoQ % 14.65% -80.42% 792.47% 15.12% 12.69% 51.60% -
  Horiz. % -55.77% -48.65% -248.40% 35.87% 42.26% 48.40% 100.00%
EY 44.04 50.41 9.90 -68.68 -58.09 -50.81 -24.55 -
  QoQ % -12.64% 409.19% 114.41% -18.23% -14.33% -106.97% -
  Horiz. % -179.39% -205.34% -40.33% 279.76% 236.62% 206.97% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers