Highlights

[EATECH] QoQ Cumulative Quarter Result on 2016-03-31 [#1]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 20-May-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2016
Quarter 31-Mar-2016  [#1]
Profit Trend QoQ -     3.63%    YoY -     62.31%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 591,663 452,155 240,924 117,656 536,530 401,168 282,171 63.46%
  QoQ % 30.85% 87.68% 104.77% -78.07% 33.74% 42.17% -
  Horiz. % 209.68% 160.24% 85.38% 41.70% 190.14% 142.17% 100.00%
PBT 21,541 22,446 9,658 14,484 15,818 36,892 30,136 -19.97%
  QoQ % -4.03% 132.41% -33.32% -8.43% -57.12% 22.42% -
  Horiz. % 71.48% 74.48% 32.05% 48.06% 52.49% 122.42% 100.00%
Tax -12,762 -5,176 -5,029 -2,528 -4,281 -10,698 -7,564 41.50%
  QoQ % -146.56% -2.92% -98.93% 40.95% 59.98% -41.43% -
  Horiz. % 168.72% 68.43% 66.49% 33.42% 56.60% 141.43% 100.00%
NP 8,779 17,270 4,629 11,956 11,537 26,194 22,572 -46.56%
  QoQ % -49.17% 273.08% -61.28% 3.63% -55.96% 16.05% -
  Horiz. % 38.89% 76.51% 20.51% 52.97% 51.11% 116.05% 100.00%
NP to SH 8,779 17,270 4,629 11,956 11,537 26,194 22,572 -46.56%
  QoQ % -49.17% 273.08% -61.28% 3.63% -55.96% 16.05% -
  Horiz. % 38.89% 76.51% 20.51% 52.97% 51.11% 116.05% 100.00%
Tax Rate 59.25 % 23.06 % 52.07 % 17.45 % 27.06 % 29.00 % 25.10 % 76.83%
  QoQ % 156.94% -55.71% 198.40% -35.51% -6.69% 15.54% -
  Horiz. % 236.06% 91.87% 207.45% 69.52% 107.81% 115.54% 100.00%
Total Cost 582,884 434,885 236,295 105,700 524,993 374,974 259,599 71.05%
  QoQ % 34.03% 84.04% 123.55% -79.87% 40.01% 44.44% -
  Horiz. % 224.53% 167.52% 91.02% 40.72% 202.23% 144.44% 100.00%
Net Worth 272,160 0 0 0 272,160 292,319 287,279 -3.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.90% 1.75% -
  Horiz. % 94.74% 0.00% 0.00% 0.00% 94.74% 101.75% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - 6,300 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 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% 0.00% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 272,160 0 0 0 272,160 292,319 287,279 -3.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.90% 1.75% -
  Horiz. % 94.74% 0.00% 0.00% 0.00% 94.74% 101.75% 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
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.48 % 3.82 % 1.92 % 10.16 % 2.15 % 6.53 % 8.00 % -67.37%
  QoQ % -61.26% 98.96% -81.10% 372.56% -67.08% -18.37% -
  Horiz. % 18.50% 47.75% 24.00% 127.00% 26.88% 81.62% 100.00%
ROE 3.23 % - % - % - % 4.24 % 8.96 % 7.86 % -44.58%
  QoQ % 0.00% 0.00% 0.00% 0.00% -52.68% 13.99% -
  Horiz. % 41.09% 0.00% 0.00% 0.00% 53.94% 113.99% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.39 89.71 47.80 23.34 106.45 79.60 55.99 63.45%
  QoQ % 30.85% 87.68% 104.80% -78.07% 33.73% 42.17% -
  Horiz. % 209.66% 160.23% 85.37% 41.69% 190.12% 142.17% 100.00%
EPS 1.74 3.43 0.92 2.37 2.29 5.20 4.48 -46.61%
  QoQ % -49.27% 272.83% -61.18% 3.49% -55.96% 16.07% -
  Horiz. % 38.84% 76.56% 20.54% 52.90% 51.12% 116.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5400 0.0000 0.0000 0.0000 0.5400 0.5800 0.5700 -3.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.90% 1.75% -
  Horiz. % 94.74% 0.00% 0.00% 0.00% 94.74% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.39 89.71 47.80 23.34 106.45 79.60 55.99 63.45%
  QoQ % 30.85% 87.68% 104.80% -78.07% 33.73% 42.17% -
  Horiz. % 209.66% 160.23% 85.37% 41.69% 190.12% 142.17% 100.00%
EPS 1.74 3.43 0.92 2.37 2.29 5.20 4.48 -46.61%
  QoQ % -49.27% 272.83% -61.18% 3.49% -55.96% 16.07% -
  Horiz. % 38.84% 76.56% 20.54% 52.90% 51.12% 116.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 1.25 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5400 0.0000 0.0000 0.0000 0.5400 0.5800 0.5700 -3.52%
  QoQ % 0.00% 0.00% 0.00% 0.00% -6.90% 1.75% -
  Horiz. % 94.74% 0.00% 0.00% 0.00% 94.74% 101.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6200 0.7150 1.0300 1.1900 1.1100 1.0500 1.0600 -
P/RPS 0.53 0.80 2.15 5.10 1.04 1.32 1.89 -56.99%
  QoQ % -33.75% -62.79% -57.84% 390.38% -21.21% -30.16% -
  Horiz. % 28.04% 42.33% 113.76% 269.84% 55.03% 69.84% 100.00%
P/EPS 35.59 20.87 112.15 50.16 48.49 20.20 23.67 31.08%
  QoQ % 70.53% -81.39% 123.58% 3.44% 140.05% -14.66% -
  Horiz. % 150.36% 88.17% 473.81% 211.91% 204.86% 85.34% 100.00%
EY 2.81 4.79 0.89 1.99 2.06 4.95 4.23 -23.77%
  QoQ % -41.34% 438.20% -55.28% -3.40% -58.38% 17.02% -
  Horiz. % 66.43% 113.24% 21.04% 47.04% 48.70% 117.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 1.19 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.15 0.00 0.00 0.00 2.06 1.81 1.86 -27.32%
  QoQ % 0.00% 0.00% 0.00% 0.00% 13.81% -2.69% -
  Horiz. % 61.83% 0.00% 0.00% 0.00% 110.75% 97.31% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 20/05/16 29/02/16 24/11/15 14/08/15 -
Price 0.6400 0.5150 0.7800 1.0700 1.0400 1.3400 1.1400 -
P/RPS 0.55 0.57 1.63 4.58 0.98 1.68 2.04 -58.10%
  QoQ % -3.51% -65.03% -64.41% 367.35% -41.67% -17.65% -
  Horiz. % 26.96% 27.94% 79.90% 224.51% 48.04% 82.35% 100.00%
P/EPS 36.74 15.03 84.93 45.11 45.43 25.78 25.45 27.59%
  QoQ % 144.44% -82.30% 88.27% -0.70% 76.22% 1.30% -
  Horiz. % 144.36% 59.06% 333.71% 177.25% 178.51% 101.30% 100.00%
EY 2.72 6.65 1.18 2.22 2.20 3.88 3.93 -21.67%
  QoQ % -59.10% 463.56% -46.85% 0.91% -43.30% -1.27% -
  Horiz. % 69.21% 169.21% 30.03% 56.49% 55.98% 98.73% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 1.19 0.00 0.00 0.00 1.93 2.31 2.00 -29.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% -16.45% 15.50% -
  Horiz. % 59.50% 0.00% 0.00% 0.00% 96.50% 115.50% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers