Highlights

[EATECH] QoQ Quarter Result on 2015-03-31 [#1]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 21-May-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 31-Mar-2015  [#1]
Profit Trend QoQ -     174.95%    YoY -     92.02%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 135,362 118,997 209,444 72,727 41,133 37,825 40,515 123.00%
  QoQ % 13.75% -43.18% 187.99% 76.81% 8.75% -6.64% -
  Horiz. % 334.10% 293.71% 516.95% 179.51% 101.53% 93.36% 100.00%
PBT -15,095 8,639 21,480 8,656 5,493 4,887 4,769 -
  QoQ % -274.73% -59.78% 148.15% 57.58% 12.40% 2.47% -
  Horiz. % -316.52% 181.15% 450.41% 181.51% 115.18% 102.47% 100.00%
Tax 6,417 -3,134 -6,274 -1,290 -2,814 -103 -1,951 -
  QoQ % 304.75% 50.05% -386.36% 54.16% -2,632.04% 94.72% -
  Horiz. % -328.91% 160.64% 321.58% 66.12% 144.23% 5.28% 100.00%
NP -8,678 5,505 15,206 7,366 2,679 4,784 2,818 -
  QoQ % -257.64% -63.80% 106.43% 174.95% -44.00% 69.77% -
  Horiz. % -307.95% 195.35% 539.60% 261.39% 95.07% 169.77% 100.00%
NP to SH -8,678 5,505 15,206 7,366 2,679 4,784 2,818 -
  QoQ % -257.64% -63.80% 106.43% 174.95% -44.00% 69.77% -
  Horiz. % -307.95% 195.35% 539.60% 261.39% 95.07% 169.77% 100.00%
Tax Rate - % 36.28 % 29.21 % 14.90 % 51.23 % 2.11 % 40.91 % -
  QoQ % 0.00% 24.20% 96.04% -70.92% 2,327.96% -94.84% -
  Horiz. % 0.00% 88.68% 71.40% 36.42% 125.23% 5.16% 100.00%
Total Cost 144,040 113,492 194,238 65,361 38,454 33,041 37,697 143.81%
  QoQ % 26.92% -41.57% 197.18% 69.97% 16.38% -12.35% -
  Horiz. % 382.10% 301.06% 515.26% 173.39% 102.01% 87.65% 100.00%
Net Worth 272,160 292,319 287,279 277,200 224,651 195,000 - -
  QoQ % -6.90% 1.75% 3.64% 23.39% 15.21% 0.00% -
  Horiz. % 139.57% 149.91% 147.32% 142.15% 115.21% 100.00% -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 6,300 - - - - - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Div Payout % - % 114.44 % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 272,160 292,319 287,279 277,200 224,651 195,000 - -
  QoQ % -6.90% 1.75% 3.64% 23.39% 15.21% 0.00% -
  Horiz. % 139.57% 149.91% 147.32% 142.15% 115.21% 100.00% -
NOSH 504,000 504,000 504,000 504,000 416,022 390,000 390,000 18.59%
  QoQ % 0.00% 0.00% 0.00% 21.15% 6.67% 0.00% -
  Horiz. % 129.23% 129.23% 129.23% 129.23% 106.67% 100.00% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin -6.41 % 4.63 % 7.26 % 10.13 % 6.51 % 12.65 % 6.96 % -
  QoQ % -238.44% -36.23% -28.33% 55.61% -48.54% 81.75% -
  Horiz. % -92.10% 66.52% 104.31% 145.55% 93.53% 181.75% 100.00%
ROE -3.19 % 1.88 % 5.29 % 2.66 % 1.19 % 2.45 % - % -
  QoQ % -269.68% -64.46% 98.87% 123.53% -51.43% 0.00% -
  Horiz. % -130.20% 76.73% 215.92% 108.57% 48.57% 100.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.86 23.61 41.56 14.43 9.89 9.70 10.39 88.04%
  QoQ % 13.77% -43.19% 188.01% 45.90% 1.96% -6.64% -
  Horiz. % 258.52% 227.24% 400.00% 138.88% 95.19% 93.36% 100.00%
EPS -1.72 1.09 3.02 1.46 0.64 1.23 0.72 -
  QoQ % -257.80% -63.91% 106.85% 128.13% -47.97% 70.83% -
  Horiz. % -238.89% 151.39% 419.44% 202.78% 88.89% 170.83% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5400 0.5800 0.5700 0.5500 0.5400 0.5000 - -
  QoQ % -6.90% 1.75% 3.64% 1.85% 8.00% 0.00% -
  Horiz. % 108.00% 116.00% 114.00% 110.00% 108.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 504,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 26.86 23.61 41.56 14.43 8.16 7.50 8.04 122.99%
  QoQ % 13.77% -43.19% 188.01% 76.84% 8.80% -6.72% -
  Horiz. % 334.08% 293.66% 516.92% 179.48% 101.49% 93.28% 100.00%
EPS -1.72 1.09 3.02 1.46 0.53 0.95 0.56 -
  QoQ % -257.80% -63.91% 106.85% 175.47% -44.21% 69.64% -
  Horiz. % -307.14% 194.64% 539.29% 260.71% 94.64% 169.64% 100.00%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
NAPS 0.5400 0.5800 0.5700 0.5500 0.4457 0.3869 - -
  QoQ % -6.90% 1.75% 3.64% 23.40% 15.20% 0.00% -
  Horiz. % 139.57% 149.91% 147.32% 142.16% 115.20% 100.00% -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - - -
Price 1.1100 1.0500 1.0600 0.6050 0.4650 0.0000 0.0000 -
P/RPS 4.13 4.45 2.55 4.19 4.70 0.00 0.00 -
  QoQ % -7.19% 74.51% -39.14% -10.85% 0.00% 0.00% -
  Horiz. % 87.87% 94.68% 54.26% 89.15% 100.00% - -
P/EPS -64.47 96.13 35.13 41.40 72.21 0.00 0.00 -
  QoQ % -167.07% 173.64% -15.14% -42.67% 0.00% 0.00% -
  Horiz. % -89.28% 133.13% 48.65% 57.33% 100.00% - -
EY -1.55 1.04 2.85 2.42 1.38 0.00 0.00 -
  QoQ % -249.04% -63.51% 17.77% 75.36% 0.00% 0.00% -
  Horiz. % -112.32% 75.36% 206.52% 175.36% 100.00% - -
DY 0.00 1.19 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 2.06 1.81 1.86 1.10 0.86 0.00 0.00 -
  QoQ % 13.81% -2.69% 69.09% 27.91% 0.00% 0.00% -
  Horiz. % 239.53% 210.47% 216.28% 127.91% 100.00% - -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 14/08/15 21/05/15 27/02/15 - - -
Price 1.0400 1.3400 1.1400 1.0900 0.5750 0.0000 0.0000 -
P/RPS 3.87 5.68 2.74 7.55 5.82 0.00 0.00 -
  QoQ % -31.87% 107.30% -63.71% 29.73% 0.00% 0.00% -
  Horiz. % 66.49% 97.59% 47.08% 129.73% 100.00% - -
P/EPS -60.40 122.68 37.79 74.58 89.29 0.00 0.00 -
  QoQ % -149.23% 224.64% -49.33% -16.47% 0.00% 0.00% -
  Horiz. % -67.64% 137.40% 42.32% 83.53% 100.00% - -
EY -1.66 0.82 2.65 1.34 1.12 0.00 0.00 -
  QoQ % -302.44% -69.06% 97.76% 19.64% 0.00% 0.00% -
  Horiz. % -148.21% 73.21% 236.61% 119.64% 100.00% - -
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% - - - - -
P/NAPS 1.93 2.31 2.00 1.98 1.06 0.00 0.00 -
  QoQ % -16.45% 15.50% 1.01% 86.79% 0.00% 0.00% -
  Horiz. % 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers