Highlights

[EATECH] QoQ Quarter Result on 2015-06-30 [#2]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 14-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Jun-2015  [#2]
Profit Trend QoQ -     106.43%    YoY -     439.60%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 117,656 135,362 118,997 209,444 72,727 41,133 37,825 112.94%
  QoQ % -13.08% 13.75% -43.18% 187.99% 76.81% 8.75% -
  Horiz. % 311.05% 357.86% 314.60% 553.72% 192.27% 108.75% 100.00%
PBT 14,484 -15,095 8,639 21,480 8,656 5,493 4,887 106.19%
  QoQ % 195.95% -274.73% -59.78% 148.15% 57.58% 12.40% -
  Horiz. % 296.38% -308.88% 176.78% 439.53% 177.12% 112.40% 100.00%
Tax -2,528 6,417 -3,134 -6,274 -1,290 -2,814 -103 742.91%
  QoQ % -139.40% 304.75% 50.05% -386.36% 54.16% -2,632.04% -
  Horiz. % 2,454.37% -6,230.10% 3,042.72% 6,091.26% 1,252.43% 2,732.04% 100.00%
NP 11,956 -8,678 5,505 15,206 7,366 2,679 4,784 84.06%
  QoQ % 237.77% -257.64% -63.80% 106.43% 174.95% -44.00% -
  Horiz. % 249.92% -181.40% 115.07% 317.85% 153.97% 56.00% 100.00%
NP to SH 11,956 -8,678 5,505 15,206 7,366 2,679 4,784 84.06%
  QoQ % 237.77% -257.64% -63.80% 106.43% 174.95% -44.00% -
  Horiz. % 249.92% -181.40% 115.07% 317.85% 153.97% 56.00% 100.00%
Tax Rate 17.45 % - % 36.28 % 29.21 % 14.90 % 51.23 % 2.11 % 308.43%
  QoQ % 0.00% 0.00% 24.20% 96.04% -70.92% 2,327.96% -
  Horiz. % 827.01% 0.00% 1,719.43% 1,384.36% 706.16% 2,427.96% 100.00%
Total Cost 105,700 144,040 113,492 194,238 65,361 38,454 33,041 116.96%
  QoQ % -26.62% 26.92% -41.57% 197.18% 69.97% 16.38% -
  Horiz. % 319.91% 435.94% 343.49% 587.87% 197.82% 116.38% 100.00%
Net Worth 0 272,160 292,319 287,279 277,200 224,651 195,000 -
  QoQ % 0.00% -6.90% 1.75% 3.64% 23.39% 15.21% -
  Horiz. % 0.00% 139.57% 149.91% 147.32% 142.15% 115.21% 100.00%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - 6,300 - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Div Payout % - % - % 114.44 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 0 272,160 292,319 287,279 277,200 224,651 195,000 -
  QoQ % 0.00% -6.90% 1.75% 3.64% 23.39% 15.21% -
  Horiz. % 0.00% 139.57% 149.91% 147.32% 142.15% 115.21% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 416,022 390,000 18.62%
  QoQ % 0.00% 0.00% 0.00% 0.00% 21.15% 6.67% -
  Horiz. % 129.23% 129.23% 129.23% 129.23% 129.23% 106.67% 100.00%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 10.16 % -6.41 % 4.63 % 7.26 % 10.13 % 6.51 % 12.65 % -13.58%
  QoQ % 258.50% -238.44% -36.23% -28.33% 55.61% -48.54% -
  Horiz. % 80.32% -50.67% 36.60% 57.39% 80.08% 51.46% 100.00%
ROE - % -3.19 % 1.88 % 5.29 % 2.66 % 1.19 % 2.45 % -
  QoQ % 0.00% -269.68% -64.46% 98.87% 123.53% -51.43% -
  Horiz. % 0.00% -130.20% 76.73% 215.92% 108.57% 48.57% 100.00%
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.34 26.86 23.61 41.56 14.43 9.89 9.70 79.47%
  QoQ % -13.10% 13.77% -43.19% 188.01% 45.90% 1.96% -
  Horiz. % 240.62% 276.91% 243.40% 428.45% 148.76% 101.96% 100.00%
EPS 2.37 -1.72 1.09 3.02 1.46 0.64 1.23 54.78%
  QoQ % 237.79% -257.80% -63.91% 106.85% 128.13% -47.97% -
  Horiz. % 192.68% -139.84% 88.62% 245.53% 118.70% 52.03% 100.00%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5400 0.5800 0.5700 0.5500 0.5400 0.5000 -
  QoQ % 0.00% -6.90% 1.75% 3.64% 1.85% 8.00% -
  Horiz. % 0.00% 108.00% 116.00% 114.00% 110.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 23.34 26.86 23.61 41.56 14.43 8.16 7.50 113.01%
  QoQ % -13.10% 13.77% -43.19% 188.01% 76.84% 8.80% -
  Horiz. % 311.20% 358.13% 314.80% 554.13% 192.40% 108.80% 100.00%
EPS 2.37 -1.72 1.09 3.02 1.46 0.53 0.95 83.84%
  QoQ % 237.79% -257.80% -63.91% 106.85% 175.47% -44.21% -
  Horiz. % 249.47% -181.05% 114.74% 317.89% 153.68% 55.79% 100.00%
DPS 0.00 0.00 1.25 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
NAPS 0.0000 0.5400 0.5800 0.5700 0.5500 0.4457 0.3869 -
  QoQ % 0.00% -6.90% 1.75% 3.64% 23.40% 15.20% -
  Horiz. % 0.00% 139.57% 149.91% 147.32% 142.16% 115.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 1.1900 1.1100 1.0500 1.0600 0.6050 0.4650 0.0000 -
P/RPS 5.10 4.13 4.45 2.55 4.19 4.70 0.00 -
  QoQ % 23.49% -7.19% 74.51% -39.14% -10.85% 0.00% -
  Horiz. % 108.51% 87.87% 94.68% 54.26% 89.15% 100.00% -
P/EPS 50.16 -64.47 96.13 35.13 41.40 72.21 0.00 -
  QoQ % 177.80% -167.07% 173.64% -15.14% -42.67% 0.00% -
  Horiz. % 69.46% -89.28% 133.13% 48.65% 57.33% 100.00% -
EY 1.99 -1.55 1.04 2.85 2.42 1.38 0.00 -
  QoQ % 228.39% -249.04% -63.51% 17.77% 75.36% 0.00% -
  Horiz. % 144.20% -112.32% 75.36% 206.52% 175.36% 100.00% -
DY 0.00 0.00 1.19 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 2.06 1.81 1.86 1.10 0.86 0.00 -
  QoQ % 0.00% 13.81% -2.69% 69.09% 27.91% 0.00% -
  Horiz. % 0.00% 239.53% 210.47% 216.28% 127.91% 100.00% -
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 29/02/16 24/11/15 14/08/15 21/05/15 27/02/15 - -
Price 1.0700 1.0400 1.3400 1.1400 1.0900 0.5750 0.0000 -
P/RPS 4.58 3.87 5.68 2.74 7.55 5.82 0.00 -
  QoQ % 18.35% -31.87% 107.30% -63.71% 29.73% 0.00% -
  Horiz. % 78.69% 66.49% 97.59% 47.08% 129.73% 100.00% -
P/EPS 45.11 -60.40 122.68 37.79 74.58 89.29 0.00 -
  QoQ % 174.69% -149.23% 224.64% -49.33% -16.47% 0.00% -
  Horiz. % 50.52% -67.64% 137.40% 42.32% 83.53% 100.00% -
EY 2.22 -1.66 0.82 2.65 1.34 1.12 0.00 -
  QoQ % 233.73% -302.44% -69.06% 97.76% 19.64% 0.00% -
  Horiz. % 198.21% -148.21% 73.21% 236.61% 119.64% 100.00% -
DY 0.00 0.00 0.93 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 100.00% - - - -
P/NAPS 0.00 1.93 2.31 2.00 1.98 1.06 0.00 -
  QoQ % 0.00% -16.45% 15.50% 1.01% 86.79% 0.00% -
  Horiz. % 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.
 


 

129  243  481  1443 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 NETX 0.02-0.005 
 HSI-C7J 0.125-0.025 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.0750.00 
 HSI-H8F 0.39+0.09 
 LONBISC 0.095+0.005 
 ARMADA 0.49-0.005 
Partners & Brokers