Highlights

[EATECH] QoQ Quarter Result on 2015-12-31 [#4]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 29-Feb-2016
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Dec-2015  [#4]
Profit Trend QoQ -     -257.64%    YoY -     -423.93%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 211,231 123,268 117,656 135,362 118,997 209,444 72,727 103.17%
  QoQ % 71.36% 4.77% -13.08% 13.75% -43.18% 187.99% -
  Horiz. % 290.44% 169.49% 161.78% 186.12% 163.62% 287.99% 100.00%
PBT 12,788 -4,825 14,484 -15,095 8,639 21,480 8,656 29.62%
  QoQ % 365.04% -133.31% 195.95% -274.73% -59.78% 148.15% -
  Horiz. % 147.74% -55.74% 167.33% -174.39% 99.80% 248.15% 100.00%
Tax -147 -2,501 -2,528 6,417 -3,134 -6,274 -1,290 -76.40%
  QoQ % 94.12% 1.07% -139.40% 304.75% 50.05% -386.36% -
  Horiz. % 11.40% 193.88% 195.97% -497.44% 242.95% 486.36% 100.00%
NP 12,641 -7,326 11,956 -8,678 5,505 15,206 7,366 43.20%
  QoQ % 272.55% -161.27% 237.77% -257.64% -63.80% 106.43% -
  Horiz. % 171.61% -99.46% 162.31% -117.81% 74.74% 206.43% 100.00%
NP to SH 12,641 -7,326 11,956 -8,678 5,505 15,206 7,366 43.20%
  QoQ % 272.55% -161.27% 237.77% -257.64% -63.80% 106.43% -
  Horiz. % 171.61% -99.46% 162.31% -117.81% 74.74% 206.43% 100.00%
Tax Rate 1.15 % - % 17.45 % - % 36.28 % 29.21 % 14.90 % -81.79%
  QoQ % 0.00% 0.00% 0.00% 0.00% 24.20% 96.04% -
  Horiz. % 7.72% 0.00% 117.11% 0.00% 243.49% 196.04% 100.00%
Total Cost 198,590 130,594 105,700 144,040 113,492 194,238 65,361 109.35%
  QoQ % 52.07% 23.55% -26.62% 26.92% -41.57% 197.18% -
  Horiz. % 303.84% 199.80% 161.72% 220.38% 173.64% 297.18% 100.00%
Net Worth 0 0 0 272,160 292,319 287,279 277,200 -
  QoQ % 0.00% 0.00% 0.00% -6.90% 1.75% 3.64% -
  Horiz. % 0.00% 0.00% 0.00% 98.18% 105.45% 103.64% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - 6,300 - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 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% 0.00% 100.00% - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 0 0 0 272,160 292,319 287,279 277,200 -
  QoQ % 0.00% 0.00% 0.00% -6.90% 1.75% 3.64% -
  Horiz. % 0.00% 0.00% 0.00% 98.18% 105.45% 103.64% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 504,000 504,000 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 5.98 % -5.94 % 10.16 % -6.41 % 4.63 % 7.26 % 10.13 % -29.56%
  QoQ % 200.67% -158.46% 258.50% -238.44% -36.23% -28.33% -
  Horiz. % 59.03% -58.64% 100.30% -63.28% 45.71% 71.67% 100.00%
ROE - % - % - % -3.19 % 1.88 % 5.29 % 2.66 % -
  QoQ % 0.00% 0.00% 0.00% -269.68% -64.46% 98.87% -
  Horiz. % 0.00% 0.00% 0.00% -119.92% 70.68% 198.87% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.91 24.46 23.34 26.86 23.61 41.56 14.43 103.17%
  QoQ % 71.34% 4.80% -13.10% 13.77% -43.19% 188.01% -
  Horiz. % 290.44% 169.51% 161.75% 186.14% 163.62% 288.01% 100.00%
EPS 2.51 -1.45 2.37 -1.72 1.09 3.02 1.46 43.37%
  QoQ % 273.10% -161.18% 237.79% -257.80% -63.91% 106.85% -
  Horiz. % 171.92% -99.32% 162.33% -117.81% 74.66% 206.85% 100.00%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0000 0.0000 0.0000 0.5400 0.5800 0.5700 0.5500 -
  QoQ % 0.00% 0.00% 0.00% -6.90% 1.75% 3.64% -
  Horiz. % 0.00% 0.00% 0.00% 98.18% 105.45% 103.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 41.91 24.46 23.34 26.86 23.61 41.56 14.43 103.17%
  QoQ % 71.34% 4.80% -13.10% 13.77% -43.19% 188.01% -
  Horiz. % 290.44% 169.51% 161.75% 186.14% 163.62% 288.01% 100.00%
EPS 2.51 -1.45 2.37 -1.72 1.09 3.02 1.46 43.37%
  QoQ % 273.10% -161.18% 237.79% -257.80% -63.91% 106.85% -
  Horiz. % 171.92% -99.32% 162.33% -117.81% 74.66% 206.85% 100.00%
DPS 0.00 0.00 0.00 0.00 1.25 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
NAPS 0.0000 0.0000 0.0000 0.5400 0.5800 0.5700 0.5500 -
  QoQ % 0.00% 0.00% 0.00% -6.90% 1.75% 3.64% -
  Horiz. % 0.00% 0.00% 0.00% 98.18% 105.45% 103.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.7150 1.0300 1.1900 1.1100 1.0500 1.0600 0.6050 -
P/RPS 1.71 4.21 5.10 4.13 4.45 2.55 4.19 -44.89%
  QoQ % -59.38% -17.45% 23.49% -7.19% 74.51% -39.14% -
  Horiz. % 40.81% 100.48% 121.72% 98.57% 106.21% 60.86% 100.00%
P/EPS 28.51 -70.86 50.16 -64.47 96.13 35.13 41.40 -21.96%
  QoQ % 140.23% -241.27% 177.80% -167.07% 173.64% -15.14% -
  Horiz. % 68.86% -171.16% 121.16% -155.72% 232.20% 84.86% 100.00%
EY 3.51 -1.41 1.99 -1.55 1.04 2.85 2.42 28.05%
  QoQ % 348.94% -170.85% 228.39% -249.04% -63.51% 17.77% -
  Horiz. % 145.04% -58.26% 82.23% -64.05% 42.98% 117.77% 100.00%
DY 0.00 0.00 0.00 0.00 1.19 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 0.00 0.00 2.06 1.81 1.86 1.10 -
  QoQ % 0.00% 0.00% 0.00% 13.81% -2.69% 69.09% -
  Horiz. % 0.00% 0.00% 0.00% 187.27% 164.55% 169.09% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 28/11/16 30/08/16 20/05/16 29/02/16 24/11/15 14/08/15 21/05/15 -
Price 0.5150 0.7800 1.0700 1.0400 1.3400 1.1400 1.0900 -
P/RPS 1.23 3.19 4.58 3.87 5.68 2.74 7.55 -70.07%
  QoQ % -61.44% -30.35% 18.35% -31.87% 107.30% -63.71% -
  Horiz. % 16.29% 42.25% 60.66% 51.26% 75.23% 36.29% 100.00%
P/EPS 20.53 -53.66 45.11 -60.40 122.68 37.79 74.58 -57.58%
  QoQ % 138.26% -218.95% 174.69% -149.23% 224.64% -49.33% -
  Horiz. % 27.53% -71.95% 60.49% -80.99% 164.49% 50.67% 100.00%
EY 4.87 -1.86 2.22 -1.66 0.82 2.65 1.34 135.83%
  QoQ % 361.83% -183.78% 233.73% -302.44% -69.06% 97.76% -
  Horiz. % 363.43% -138.81% 165.67% -123.88% 61.19% 197.76% 100.00%
DY 0.00 0.00 0.00 0.00 0.93 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% - -
P/NAPS 0.00 0.00 0.00 1.93 2.31 2.00 1.98 -
  QoQ % 0.00% 0.00% 0.00% -16.45% 15.50% 1.01% -
  Horiz. % 0.00% 0.00% 0.00% 97.47% 116.67% 101.01% 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.
 


 

2018 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.820.00 
 KOTRA 2.100.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2150.00 
 3A 0.7850.00 
Partners & Brokers