Highlights

[EATECH] QoQ Quarter Result on 2014-09-30 [#3]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 09-Dec-2014
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2014
Quarter 30-Sep-2014  [#3]
Profit Trend QoQ -     69.77%    YoY -     -41.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 209,444 72,727 41,133 37,825 40,515 36,184 33,415 241.10%
  QoQ % 187.99% 76.81% 8.75% -6.64% 11.97% 8.29% -
  Horiz. % 626.80% 217.65% 123.10% 113.20% 121.25% 108.29% 100.00%
PBT 21,480 8,656 5,493 4,887 4,769 4,587 3,872 214.36%
  QoQ % 148.15% 57.58% 12.40% 2.47% 3.97% 18.47% -
  Horiz. % 554.75% 223.55% 141.86% 126.21% 123.17% 118.47% 100.00%
Tax -6,274 -1,290 -2,814 -103 -1,951 -751 -599 380.78%
  QoQ % -386.36% 54.16% -2,632.04% 94.72% -159.79% -25.38% -
  Horiz. % 1,047.41% 215.36% 469.78% 17.20% 325.71% 125.38% 100.00%
NP 15,206 7,366 2,679 4,784 2,818 3,836 3,273 179.21%
  QoQ % 106.43% 174.95% -44.00% 69.77% -26.54% 17.20% -
  Horiz. % 464.59% 225.05% 81.85% 146.17% 86.10% 117.20% 100.00%
NP to SH 15,206 7,366 2,679 4,784 2,818 3,836 3,273 179.21%
  QoQ % 106.43% 174.95% -44.00% 69.77% -26.54% 17.20% -
  Horiz. % 464.59% 225.05% 81.85% 146.17% 86.10% 117.20% 100.00%
Tax Rate 29.21 % 14.90 % 51.23 % 2.11 % 40.91 % 16.37 % 15.47 % 52.94%
  QoQ % 96.04% -70.92% 2,327.96% -94.84% 149.91% 5.82% -
  Horiz. % 188.82% 96.32% 331.16% 13.64% 264.45% 105.82% 100.00%
Total Cost 194,238 65,361 38,454 33,041 37,697 32,348 30,142 247.47%
  QoQ % 197.18% 69.97% 16.38% -12.35% 16.54% 7.32% -
  Horiz. % 644.41% 216.84% 127.58% 109.62% 125.06% 107.32% 100.00%
Net Worth 287,279 277,200 224,651 195,000 - - 47,319 233.90%
  QoQ % 3.64% 23.39% 15.21% 0.00% 0.00% 0.00% -
  Horiz. % 607.11% 585.81% 474.76% 412.10% 0.00% 0.00% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 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
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 287,279 277,200 224,651 195,000 - - 47,319 233.90%
  QoQ % 3.64% 23.39% 15.21% 0.00% 0.00% 0.00% -
  Horiz. % 607.11% 585.81% 474.76% 412.10% 0.00% 0.00% 100.00%
NOSH 504,000 504,000 416,022 390,000 390,000 390,000 100,679 193.50%
  QoQ % 0.00% 21.15% 6.67% 0.00% 0.00% 287.37% -
  Horiz. % 500.60% 500.60% 413.22% 387.37% 387.37% 387.37% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 7.26 % 10.13 % 6.51 % 12.65 % 6.96 % 10.60 % 9.80 % -18.17%
  QoQ % -28.33% 55.61% -48.54% 81.75% -34.34% 8.16% -
  Horiz. % 74.08% 103.37% 66.43% 129.08% 71.02% 108.16% 100.00%
ROE 5.29 % 2.66 % 1.19 % 2.45 % - % - % 6.92 % -16.44%
  QoQ % 98.87% 123.53% -51.43% 0.00% 0.00% 0.00% -
  Horiz. % 76.45% 38.44% 17.20% 35.40% 0.00% 0.00% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.56 14.43 9.89 9.70 10.39 9.28 33.19 16.22%
  QoQ % 188.01% 45.90% 1.96% -6.64% 11.96% -72.04% -
  Horiz. % 125.22% 43.48% 29.80% 29.23% 31.30% 27.96% 100.00%
EPS 3.02 1.46 0.64 1.23 0.72 0.98 3.25 -4.79%
  QoQ % 106.85% 128.13% -47.97% 70.83% -26.53% -69.85% -
  Horiz. % 92.92% 44.92% 19.69% 37.85% 22.15% 30.15% 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 0.5700 0.5500 0.5400 0.5000 - - 0.4700 13.76%
  QoQ % 3.64% 1.85% 8.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.28% 117.02% 114.89% 106.38% 0.00% 0.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 41.56 14.43 8.16 7.50 8.04 7.18 6.63 241.12%
  QoQ % 188.01% 76.84% 8.80% -6.72% 11.98% 8.30% -
  Horiz. % 626.85% 217.65% 123.08% 113.12% 121.27% 108.30% 100.00%
EPS 3.02 1.46 0.53 0.95 0.56 0.76 0.65 179.22%
  QoQ % 106.85% 175.47% -44.21% 69.64% -26.32% 16.92% -
  Horiz. % 464.62% 224.62% 81.54% 146.15% 86.15% 116.92% 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 0.5700 0.5500 0.4457 0.3869 - - 0.0939 233.87%
  QoQ % 3.64% 23.40% 15.20% 0.00% 0.00% 0.00% -
  Horiz. % 607.03% 585.73% 474.65% 412.03% 0.00% 0.00% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 - - - - -
Price 1.0600 0.6050 0.4650 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.55 4.19 4.70 0.00 0.00 0.00 0.00 -
  QoQ % -39.14% -10.85% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.26% 89.15% 100.00% - - - -
P/EPS 35.13 41.40 72.21 0.00 0.00 0.00 0.00 -
  QoQ % -15.14% -42.67% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 48.65% 57.33% 100.00% - - - -
EY 2.85 2.42 1.38 0.00 0.00 0.00 0.00 -
  QoQ % 17.77% 75.36% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 206.52% 175.36% 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 1.86 1.10 0.86 0.00 0.00 0.00 0.00 -
  QoQ % 69.09% 27.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 216.28% 127.91% 100.00% - - - -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 21/05/15 27/02/15 - - - - -
Price 1.1400 1.0900 0.5750 0.0000 0.0000 0.0000 0.0000 -
P/RPS 2.74 7.55 5.82 0.00 0.00 0.00 0.00 -
  QoQ % -63.71% 29.73% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 47.08% 129.73% 100.00% - - - -
P/EPS 37.79 74.58 89.29 0.00 0.00 0.00 0.00 -
  QoQ % -49.33% -16.47% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 42.32% 83.53% 100.00% - - - -
EY 2.65 1.34 1.12 0.00 0.00 0.00 0.00 -
  QoQ % 97.76% 19.64% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 236.61% 119.64% 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 2.00 1.98 1.06 0.00 0.00 0.00 0.00 -
  QoQ % 1.01% 86.79% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 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.
 


 

265  259  533  1264 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.375-0.025 
 DAYA 0.01+0.005 
 EKOVEST 0.825-0.03 
 PERDANA 0.465+0.01 
 PTRANS 0.26+0.015 
 ALAM 0.135-0.01 
 KEYASIC 0.065+0.01 
 SAPNRG 0.29+0.005 
 HSI-C7K 0.335+0.01 
 ARMADA 0.5150.00 
Partners & Brokers