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 - 530,500
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 22.18 25.52 22.43 39.48 13.71 7.75 7.13 112.95%
  QoQ % -13.09% 13.78% -43.19% 187.96% 76.90% 8.70% -
  Horiz. % 311.08% 357.92% 314.59% 553.72% 192.29% 108.70% 100.00%
EPS 2.25 -1.64 1.04 2.87 1.39 0.50 0.90 84.10%
  QoQ % 237.20% -257.69% -63.76% 106.47% 178.00% -44.44% -
  Horiz. % 250.00% -182.22% 115.56% 318.89% 154.44% 55.56% 100.00%
DPS 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% - - - -
NAPS 0.0000 0.5130 0.5510 0.5415 0.5225 0.4235 0.3676 -
  QoQ % 0.00% -6.90% 1.75% 3.64% 23.38% 15.21% -
  Horiz. % 0.00% 139.55% 149.89% 147.31% 142.14% 115.21% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

195  726  607  934 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.16-0.01 
 PHB 0.030.00 
 VIVOCOM 0.865-0.355 
 SAPNRG 0.120.00 
 KANGER 0.185-0.01 
 PA 0.14-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 XOX 0.11-0.005 
 ARMADA 0.2750.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS