[EATECH] QoQ TTM Result on 2015-06-30 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 581,459 536,530 442,301 361,129 192,200 155,657 147,939 148.85% QoQ % 8.37% 21.30% 22.48% 87.89% 23.48% 5.22% - Horiz. % 393.04% 362.67% 298.98% 244.11% 129.92% 105.22% 100.00%
PBT 29,508 23,680 44,268 40,516 23,805 19,736 18,115 38.40% QoQ % 24.61% -46.51% 9.26% 70.20% 20.62% 8.95% - Horiz. % 162.89% 130.72% 244.37% 223.66% 131.41% 108.95% 100.00%
Tax -5,519 -4,281 -13,512 -10,481 -6,158 -5,619 -3,404 37.97% QoQ % -28.92% 68.32% -28.92% -70.20% -9.59% -65.07% - Horiz. % 162.13% 125.76% 396.94% 307.90% 180.90% 165.07% 100.00%
NP 23,989 19,399 30,756 30,035 17,647 14,117 14,711 38.50% QoQ % 23.66% -36.93% 2.40% 70.20% 25.01% -4.04% - Horiz. % 163.07% 131.87% 209.07% 204.17% 119.96% 95.96% 100.00%
NP to SH 23,989 19,399 30,756 30,035 17,647 14,117 14,711 38.50% QoQ % 23.66% -36.93% 2.40% 70.20% 25.01% -4.04% - Horiz. % 163.07% 131.87% 209.07% 204.17% 119.96% 95.96% 100.00%
Tax Rate 18.70 % 18.08 % 30.52 % 25.87 % 25.87 % 28.47 % 18.79 % -0.32% QoQ % 3.43% -40.76% 17.97% 0.00% -9.13% 51.52% - Horiz. % 99.52% 96.22% 162.43% 137.68% 137.68% 151.52% 100.00%
Total Cost 557,470 517,131 411,545 331,094 174,553 141,540 133,228 159.44% QoQ % 7.80% 25.66% 24.30% 89.68% 23.32% 6.24% - Horiz. % 418.43% 388.15% 308.90% 248.52% 131.02% 106.24% 100.00%
Net Worth 0 272,160 292,926 287,000 277,486 224,651 195,000 - QoQ % 0.00% -7.09% 2.06% 3.43% 23.52% 15.21% - Horiz. % 0.00% 139.57% 150.22% 147.18% 142.30% 115.21% 100.00%
Dividend 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div 0 0 0 3,900 3,900 3,900 3,900 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % 12.98 % 22.10 % 27.63 % 26.51 % - QoQ % 0.00% 0.00% 0.00% -41.27% -20.01% 4.22% - Horiz. % 0.00% 0.00% 0.00% 48.96% 83.36% 104.22% 100.00%
Equity 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 0 272,160 292,926 287,000 277,486 224,651 195,000 - QoQ % 0.00% -7.09% 2.06% 3.43% 23.52% 15.21% - Horiz. % 0.00% 139.57% 150.22% 147.18% 142.30% 115.21% 100.00%
NOSH 504,000 504,000 505,045 503,509 504,520 416,022 390,000 18.62% QoQ % 0.00% -0.21% 0.31% -0.20% 21.27% 6.67% - Horiz. % 129.23% 129.23% 129.50% 129.11% 129.36% 106.67% 100.00%
Ratio Analysis 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 4.13 % 3.62 % 6.95 % 8.32 % 9.18 % 9.07 % 9.94 % -44.29% QoQ % 14.09% -47.91% -16.47% -9.37% 1.21% -8.75% - Horiz. % 41.55% 36.42% 69.92% 83.70% 92.35% 91.25% 100.00%
ROE - % 7.13 % 10.50 % 10.47 % 6.36 % 6.28 % 7.54 % - QoQ % 0.00% -32.10% 0.29% 64.62% 1.27% -16.71% - Horiz. % 0.00% 94.56% 139.26% 138.86% 84.35% 83.29% 100.00%
Per Share 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 115.37 106.45 87.58 71.72 38.10 37.42 37.93 109.79% QoQ % 8.38% 21.55% 22.11% 88.24% 1.82% -1.34% - Horiz. % 304.17% 280.65% 230.90% 189.09% 100.45% 98.66% 100.00%
EPS 4.76 3.85 6.09 5.97 3.50 3.39 3.77 16.80% QoQ % 23.64% -36.78% 2.01% 70.57% 3.24% -10.08% - Horiz. % 126.26% 102.12% 161.54% 158.36% 92.84% 89.92% 100.00%
DPS 0.00 0.00 0.00 0.77 0.77 0.94 1.00 - QoQ % 0.00% 0.00% 0.00% 0.00% -18.09% -6.00% - Horiz. % 0.00% 0.00% 0.00% 77.00% 77.00% 94.00% 100.00%
NAPS 0.0000 0.5400 0.5800 0.5700 0.5500 0.5400 0.5000 - QoQ % 0.00% -6.90% 1.75% 3.64% 1.85% 8.00% - Horiz. % 0.00% 108.00% 116.00% 114.00% 110.00% 108.00% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 109.61 101.14 83.37 68.07 36.23 29.34 27.89 148.83% QoQ % 8.37% 21.31% 22.48% 87.88% 23.48% 5.20% - Horiz. % 393.01% 362.64% 298.92% 244.07% 129.90% 105.20% 100.00%
EPS 4.52 3.66 5.80 5.66 3.33 2.66 2.77 38.56% QoQ % 23.50% -36.90% 2.47% 69.97% 25.19% -3.97% - Horiz. % 163.18% 132.13% 209.39% 204.33% 120.22% 96.03% 100.00%
DPS 0.00 0.00 0.00 0.74 0.74 0.74 0.74 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 100.00% 100.00% 100.00% 100.00%
NAPS 0.0000 0.5130 0.5522 0.5410 0.5231 0.4235 0.3676 - QoQ % 0.00% -7.10% 2.07% 3.42% 23.52% 15.21% - Horiz. % 0.00% 139.55% 150.22% 147.17% 142.30% 115.21% 100.00%
Price Multiplier on Financial Quarter End Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - -
Price 1.1900 1.1100 1.0500 1.0600 0.6050 0.4650 0.0000 -
P/RPS 1.03 1.04 1.20 1.48 1.59 1.24 0.00 - QoQ % -0.96% -13.33% -18.92% -6.92% 28.23% 0.00% - Horiz. % 83.06% 83.87% 96.77% 119.35% 128.23% 100.00% -
P/EPS 25.00 28.84 17.24 17.77 17.30 13.70 0.00 - QoQ % -13.31% 67.29% -2.98% 2.72% 26.28% 0.00% - Horiz. % 182.48% 210.51% 125.84% 129.71% 126.28% 100.00% -
EY 4.00 3.47 5.80 5.63 5.78 7.30 0.00 - QoQ % 15.27% -40.17% 3.02% -2.60% -20.82% 0.00% - Horiz. % 54.79% 47.53% 79.45% 77.12% 79.18% 100.00% -
DY 0.00 0.00 0.00 0.73 1.28 2.02 0.00 - QoQ % 0.00% 0.00% 0.00% -42.97% -36.63% 0.00% - Horiz. % 0.00% 0.00% 0.00% 36.14% 63.37% 100.00% -
P/NAPS 0.00 2.06 1.81 1.86 1.10 0.86 0.00 - QoQ % 0.00% 13.81% -2.69% 69.09% 27.91% 0.00% - Horiz. % 0.00% 239.53% 210.47% 216.28% 127.91% 100.00% -
Price Multiplier on Announcement Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 20/05/16 29/02/16 24/11/15 14/08/15 - - - -
Price 1.0700 1.0400 1.3400 1.1400 0.0000 0.0000 0.0000 -
P/RPS 0.93 0.98 1.53 1.59 0.00 0.00 0.00 - QoQ % -5.10% -35.95% -3.77% 0.00% 0.00% 0.00% - Horiz. % 58.49% 61.64% 96.23% 100.00% - - -
P/EPS 22.48 27.02 22.00 19.11 0.00 0.00 0.00 - QoQ % -16.80% 22.82% 15.12% 0.00% 0.00% 0.00% - Horiz. % 117.63% 141.39% 115.12% 100.00% - - -
EY 4.45 3.70 4.54 5.23 0.00 0.00 0.00 - QoQ % 20.27% -18.50% -13.19% 0.00% 0.00% 0.00% - Horiz. % 85.09% 70.75% 86.81% 100.00% - - -
DY 0.00 0.00 0.00 0.68 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 1.93 2.31 2.00 0.00 0.00 0.00 - QoQ % 0.00% -16.45% 15.50% 0.00% 0.00% 0.00% - Horiz. % 0.00% 96.50% 115.50% 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 Q2 2015.pdf 
