Highlights

[EATECH] QoQ Quarter Result on 2015-09-30 [#3]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -63.80%    YoY -     15.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 123,268 117,656 135,362 118,997 209,444 72,727 41,133 108.00%
  QoQ % 4.77% -13.08% 13.75% -43.18% 187.99% 76.81% -
  Horiz. % 299.68% 286.04% 329.08% 289.30% 509.19% 176.81% 100.00%
PBT -4,825 14,484 -15,095 8,639 21,480 8,656 5,493 -
  QoQ % -133.31% 195.95% -274.73% -59.78% 148.15% 57.58% -
  Horiz. % -87.84% 263.68% -274.80% 157.27% 391.04% 157.58% 100.00%
Tax -2,501 -2,528 6,417 -3,134 -6,274 -1,290 -2,814 -7.57%
  QoQ % 1.07% -139.40% 304.75% 50.05% -386.36% 54.16% -
  Horiz. % 88.88% 89.84% -228.04% 111.37% 222.96% 45.84% 100.00%
NP -7,326 11,956 -8,678 5,505 15,206 7,366 2,679 -
  QoQ % -161.27% 237.77% -257.64% -63.80% 106.43% 174.95% -
  Horiz. % -273.46% 446.29% -323.93% 205.49% 567.60% 274.95% 100.00%
NP to SH -7,326 11,956 -8,678 5,505 15,206 7,366 2,679 -
  QoQ % -161.27% 237.77% -257.64% -63.80% 106.43% 174.95% -
  Horiz. % -273.46% 446.29% -323.93% 205.49% 567.60% 274.95% 100.00%
Tax Rate - % 17.45 % - % 36.28 % 29.21 % 14.90 % 51.23 % -
  QoQ % 0.00% 0.00% 0.00% 24.20% 96.04% -70.92% -
  Horiz. % 0.00% 34.06% 0.00% 70.82% 57.02% 29.08% 100.00%
Total Cost 130,594 105,700 144,040 113,492 194,238 65,361 38,454 126.11%
  QoQ % 23.55% -26.62% 26.92% -41.57% 197.18% 69.97% -
  Horiz. % 339.61% 274.87% 374.58% 295.14% 505.12% 169.97% 100.00%
Net Worth 0 0 272,160 292,319 287,279 277,200 224,651 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 23.39% -
  Horiz. % 0.00% 0.00% 121.15% 130.12% 127.88% 123.39% 100.00%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - 6,300 - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 0 0 272,160 292,319 287,279 277,200 224,651 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 23.39% -
  Horiz. % 0.00% 0.00% 121.15% 130.12% 127.88% 123.39% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 504,000 416,022 13.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 21.15% -
  Horiz. % 121.15% 121.15% 121.15% 121.15% 121.15% 121.15% 100.00%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -5.94 % 10.16 % -6.41 % 4.63 % 7.26 % 10.13 % 6.51 % -
  QoQ % -158.46% 258.50% -238.44% -36.23% -28.33% 55.61% -
  Horiz. % -91.24% 156.07% -98.46% 71.12% 111.52% 155.61% 100.00%
ROE - % - % -3.19 % 1.88 % 5.29 % 2.66 % 1.19 % -
  QoQ % 0.00% 0.00% -269.68% -64.46% 98.87% 123.53% -
  Horiz. % 0.00% 0.00% -268.07% 157.98% 444.54% 223.53% 100.00%
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.46 23.34 26.86 23.61 41.56 14.43 9.89 82.98%
  QoQ % 4.80% -13.10% 13.77% -43.19% 188.01% 45.90% -
  Horiz. % 247.32% 236.00% 271.59% 238.73% 420.22% 145.90% 100.00%
EPS -1.45 2.37 -1.72 1.09 3.02 1.46 0.64 -
  QoQ % -161.18% 237.79% -257.80% -63.91% 106.85% 128.13% -
  Horiz. % -226.56% 370.31% -268.75% 170.31% 471.88% 228.12% 100.00%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0000 0.0000 0.5400 0.5800 0.5700 0.5500 0.5400 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 1.85% -
  Horiz. % 0.00% 0.00% 100.00% 107.41% 105.56% 101.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 24.46 23.34 26.86 23.61 41.56 14.43 8.16 108.03%
  QoQ % 4.80% -13.10% 13.77% -43.19% 188.01% 76.84% -
  Horiz. % 299.75% 286.03% 329.17% 289.34% 509.31% 176.84% 100.00%
EPS -1.45 2.37 -1.72 1.09 3.02 1.46 0.53 -
  QoQ % -161.18% 237.79% -257.80% -63.91% 106.85% 175.47% -
  Horiz. % -273.58% 447.17% -324.53% 205.66% 569.81% 275.47% 100.00%
DPS 0.00 0.00 0.00 1.25 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
NAPS 0.0000 0.0000 0.5400 0.5800 0.5700 0.5500 0.4457 -
  QoQ % 0.00% 0.00% -6.90% 1.75% 3.64% 23.40% -
  Horiz. % 0.00% 0.00% 121.16% 130.13% 127.89% 123.40% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 1.0300 1.1900 1.1100 1.0500 1.0600 0.6050 0.4650 -
P/RPS 4.21 5.10 4.13 4.45 2.55 4.19 4.70 -7.08%
  QoQ % -17.45% 23.49% -7.19% 74.51% -39.14% -10.85% -
  Horiz. % 89.57% 108.51% 87.87% 94.68% 54.26% 89.15% 100.00%
P/EPS -70.86 50.16 -64.47 96.13 35.13 41.40 72.21 -
  QoQ % -241.27% 177.80% -167.07% 173.64% -15.14% -42.67% -
  Horiz. % -98.13% 69.46% -89.28% 133.13% 48.65% 57.33% 100.00%
EY -1.41 1.99 -1.55 1.04 2.85 2.42 1.38 -
  QoQ % -170.85% 228.39% -249.04% -63.51% 17.77% 75.36% -
  Horiz. % -102.17% 144.20% -112.32% 75.36% 206.52% 175.36% 100.00%
DY 0.00 0.00 0.00 1.19 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 0.00 2.06 1.81 1.86 1.10 0.86 -
  QoQ % 0.00% 0.00% 13.81% -2.69% 69.09% 27.91% -
  Horiz. % 0.00% 0.00% 239.53% 210.47% 216.28% 127.91% 100.00%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 20/05/16 29/02/16 24/11/15 14/08/15 21/05/15 27/02/15 -
Price 0.7800 1.0700 1.0400 1.3400 1.1400 1.0900 0.5750 -
P/RPS 3.19 4.58 3.87 5.68 2.74 7.55 5.82 -33.05%
  QoQ % -30.35% 18.35% -31.87% 107.30% -63.71% 29.73% -
  Horiz. % 54.81% 78.69% 66.49% 97.59% 47.08% 129.73% 100.00%
P/EPS -53.66 45.11 -60.40 122.68 37.79 74.58 89.29 -
  QoQ % -218.95% 174.69% -149.23% 224.64% -49.33% -16.47% -
  Horiz. % -60.10% 50.52% -67.64% 137.40% 42.32% 83.53% 100.00%
EY -1.86 2.22 -1.66 0.82 2.65 1.34 1.12 -
  QoQ % -183.78% 233.73% -302.44% -69.06% 97.76% 19.64% -
  Horiz. % -166.07% 198.21% -148.21% 73.21% 236.61% 119.64% 100.00%
DY 0.00 0.00 0.00 0.93 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 100.00% - - -
P/NAPS 0.00 0.00 1.93 2.31 2.00 1.98 1.06 -
  QoQ % 0.00% 0.00% -16.45% 15.50% 1.01% 86.79% -
  Horiz. % 0.00% 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.
 


 

128  269  484  1415 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 PRESBHD 0.455-0.03 
 IRIS 0.145+0.005 
 MTAG 0.625+0.005 
 TANCO 0.08+0.005 
 HSI-H8F 0.395+0.095 
 LONBISC 0.10+0.01 
 ARMADA 0.49-0.005 
Partners & Brokers