[EATECH] QoQ Quarter Result on 2019-09-30 [#3] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 93,808 87,700 68,972 70,128 66,320 66,452 218,497 -43.12% QoQ % 6.96% 27.15% -1.65% 5.74% -0.20% -69.59% - Horiz. % 42.93% 40.14% 31.57% 32.10% 30.35% 30.41% 100.00%
PBT 8,550 4,601 8,308 6,903 8,337 9,131 -17,832 - QoQ % 85.83% -44.62% 20.35% -17.20% -8.70% 151.21% - Horiz. % -47.95% -25.80% -46.59% -38.71% -46.75% -51.21% 100.00%
Tax 0 0 3,951 -205 -30 0 -15,599 - QoQ % 0.00% 0.00% 2,027.32% -583.33% 0.00% 0.00% - Horiz. % -0.00% -0.00% -25.33% 1.31% 0.19% -0.00% 100.00%
NP 8,550 4,601 12,259 6,698 8,307 9,131 -33,431 - QoQ % 85.83% -62.47% 83.02% -19.37% -9.02% 127.31% - Horiz. % -25.58% -13.76% -36.67% -20.04% -24.85% -27.31% 100.00%
NP to SH 8,550 4,601 12,259 6,698 8,307 9,131 -33,431 - QoQ % 85.83% -62.47% 83.02% -19.37% -9.02% 127.31% - Horiz. % -25.58% -13.76% -36.67% -20.04% -24.85% -27.31% 100.00%
Tax Rate - % - % -47.56 % 2.97 % 0.36 % - % - % - QoQ % 0.00% 0.00% -1,701.35% 725.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% -13,211.11% 825.00% 100.00% - -
Total Cost 85,258 83,099 56,713 63,430 58,013 57,321 251,928 -51.47% QoQ % 2.60% 46.53% -10.59% 9.34% 1.21% -77.25% - Horiz. % 33.84% 32.99% 22.51% 25.18% 23.03% 22.75% 100.00%
Net Worth 286,470 275,859 262,079 252,000 241,919 236,879 226,799 16.87% QoQ % 3.85% 5.26% 4.00% 4.17% 2.13% 4.44% - Horiz. % 126.31% 121.63% 115.56% 111.11% 106.67% 104.44% 100.00%
Dividend 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 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 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 286,470 275,859 262,079 252,000 241,919 236,879 226,799 16.87% QoQ % 3.85% 5.26% 4.00% 4.17% 2.13% 4.44% - Horiz. % 126.31% 121.63% 115.56% 111.11% 106.67% 104.44% 100.00%
NOSH 530,500 530,500 504,000 504,000 504,000 504,000 504,000 3.48% QoQ % 0.00% 5.26% 0.00% 0.00% 0.00% 0.00% - Horiz. % 105.26% 105.26% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 9.11 % 5.25 % 17.77 % 9.55 % 12.53 % 13.74 % -15.30 % - QoQ % 73.52% -70.46% 86.07% -23.78% -8.81% 189.80% - Horiz. % -59.54% -34.31% -116.14% -62.42% -81.90% -89.80% 100.00%
ROE 2.98 % 1.67 % 4.68 % 2.66 % 3.43 % 3.85 % -14.74 % - QoQ % 78.44% -64.32% 75.94% -22.45% -10.91% 126.12% - Horiz. % -20.22% -11.33% -31.75% -18.05% -23.27% -26.12% 100.00%
Per Share 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.68 16.53 13.68 13.91 13.16 13.18 43.35 -45.03% QoQ % 6.96% 20.83% -1.65% 5.70% -0.15% -69.60% - Horiz. % 40.78% 38.13% 31.56% 32.09% 30.36% 30.40% 100.00%
EPS 1.61 0.87 2.43 1.33 1.65 1.81 -6.63 - QoQ % 85.06% -64.20% 82.71% -19.39% -8.84% 127.30% - Horiz. % -24.28% -13.12% -36.65% -20.06% -24.89% -27.30% 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 0.5400 0.5200 0.5200 0.5000 0.4800 0.4700 0.4500 12.94% QoQ % 3.85% 0.00% 4.00% 4.17% 2.13% 4.44% - Horiz. % 120.00% 115.56% 115.56% 111.11% 106.67% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 17.68 16.53 13.00 13.22 12.50 12.53 41.19 -43.13% QoQ % 6.96% 27.15% -1.66% 5.76% -0.24% -69.58% - Horiz. % 42.92% 40.13% 31.56% 32.10% 30.35% 30.42% 100.00%
EPS 1.61 0.87 2.31 1.26 1.57 1.72 -6.30 - QoQ % 85.06% -62.34% 83.33% -19.75% -8.72% 127.30% - Horiz. % -25.56% -13.81% -36.67% -20.00% -24.92% -27.30% 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 0.5400 0.5200 0.4940 0.4750 0.4560 0.4465 0.4275 16.87% QoQ % 3.85% 5.26% 4.00% 4.17% 2.13% 4.44% - Horiz. % 126.32% 121.64% 115.56% 111.11% 106.67% 104.44% 100.00%
Price Multiplier on Financial Quarter End Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 0.3500 0.2400 0.3550 0.4000 0.4350 0.4750 0.3900 -
P/RPS 1.98 1.45 2.59 2.87 3.31 3.60 0.90 69.24% QoQ % 36.55% -44.02% -9.76% -13.29% -8.06% 300.00% - Horiz. % 220.00% 161.11% 287.78% 318.89% 367.78% 400.00% 100.00%
P/EPS 21.72 27.67 14.59 30.10 26.39 26.22 -5.88 - QoQ % -21.50% 89.65% -51.53% 14.06% 0.65% 545.92% - Horiz. % -369.39% -470.58% -248.13% -511.90% -448.81% -445.92% 100.00%
EY 4.60 3.61 6.85 3.32 3.79 3.81 -17.01 - QoQ % 27.42% -47.30% 106.33% -12.40% -0.52% 122.40% - Horiz. % -27.04% -21.22% -40.27% -19.52% -22.28% -22.40% 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 0.65 0.46 0.68 0.80 0.91 1.01 0.87 -17.68% QoQ % 41.30% -32.35% -15.00% -12.09% -9.90% 16.09% - Horiz. % 74.71% 52.87% 78.16% 91.95% 104.60% 116.09% 100.00%
Price Multiplier on Announcement Date 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 29/05/20 27/02/20 21/11/19 30/08/19 31/05/19 28/02/19 -
Price 0.3650 0.3300 0.3600 0.3800 0.4150 0.4500 0.4250 -
P/RPS 2.06 2.00 2.63 2.73 3.15 3.41 0.98 64.17% QoQ % 3.00% -23.95% -3.66% -13.33% -7.62% 247.96% - Horiz. % 210.20% 204.08% 268.37% 278.57% 321.43% 347.96% 100.00%
P/EPS 22.65 38.05 14.80 28.59 25.18 24.84 -6.41 - QoQ % -40.47% 157.09% -48.23% 13.54% 1.37% 487.52% - Horiz. % -353.35% -593.60% -230.89% -446.02% -392.82% -387.52% 100.00%
EY 4.42 2.63 6.76 3.50 3.97 4.03 -15.61 - QoQ % 68.06% -61.09% 93.14% -11.84% -1.49% 125.82% - Horiz. % -28.32% -16.85% -43.31% -22.42% -25.43% -25.82% 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 0.68 0.63 0.69 0.76 0.86 0.96 0.94 -19.43% QoQ % 7.94% -8.70% -9.21% -11.63% -10.42% 2.13% - Horiz. % 72.34% 67.02% 73.40% 80.85% 91.49% 102.13% 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.
Comment
Notes Q3 2019.pdf 
