Highlights

[EATECH] QoQ TTM 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 -     2.40%    YoY -     109.07%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 495,283 581,459 536,530 442,301 361,129 192,200 155,657 116.49%
  QoQ % -14.82% 8.37% 21.30% 22.48% 87.89% 23.48% -
  Horiz. % 318.19% 373.55% 344.69% 284.15% 232.00% 123.48% 100.00%
PBT 3,203 29,508 23,680 44,268 40,516 23,805 19,736 -70.28%
  QoQ % -89.15% 24.61% -46.51% 9.26% 70.20% 20.62% -
  Horiz. % 16.23% 149.51% 119.98% 224.30% 205.29% 120.62% 100.00%
Tax -1,746 -5,519 -4,281 -13,512 -10,481 -6,158 -5,619 -54.16%
  QoQ % 68.36% -28.92% 68.32% -28.92% -70.20% -9.59% -
  Horiz. % 31.07% 98.22% 76.19% 240.47% 186.53% 109.59% 100.00%
NP 1,457 23,989 19,399 30,756 30,035 17,647 14,117 -78.03%
  QoQ % -93.93% 23.66% -36.93% 2.40% 70.20% 25.01% -
  Horiz. % 10.32% 169.93% 137.42% 217.86% 212.76% 125.01% 100.00%
NP to SH 1,457 23,989 19,399 30,756 30,035 17,647 14,117 -78.03%
  QoQ % -93.93% 23.66% -36.93% 2.40% 70.20% 25.01% -
  Horiz. % 10.32% 169.93% 137.42% 217.86% 212.76% 125.01% 100.00%
Tax Rate 54.51 % 18.70 % 18.08 % 30.52 % 25.87 % 25.87 % 28.47 % 54.25%
  QoQ % 191.50% 3.43% -40.76% 17.97% 0.00% -9.13% -
  Horiz. % 191.46% 65.68% 63.51% 107.20% 90.87% 90.87% 100.00%
Total Cost 493,826 557,470 517,131 411,545 331,094 174,553 141,540 130.21%
  QoQ % -11.42% 7.80% 25.66% 24.30% 89.68% 23.32% -
  Horiz. % 348.89% 393.86% 365.36% 290.76% 233.92% 123.32% 100.00%
Net Worth 0 0 272,160 292,926 287,000 277,486 224,651 -
  QoQ % 0.00% 0.00% -7.09% 2.06% 3.43% 23.52% -
  Horiz. % 0.00% 0.00% 121.15% 130.39% 127.75% 123.52% 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 0 0 0 0 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% 0.00% 100.00% 100.00% 100.00%
Div Payout % - % - % - % - % 12.98 % 22.10 % 27.63 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -41.27% -20.01% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 46.98% 79.99% 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 0 272,160 292,926 287,000 277,486 224,651 -
  QoQ % 0.00% 0.00% -7.09% 2.06% 3.43% 23.52% -
  Horiz. % 0.00% 0.00% 121.15% 130.39% 127.75% 123.52% 100.00%
NOSH 504,000 504,000 504,000 505,045 503,509 504,520 416,022 13.66%
  QoQ % 0.00% 0.00% -0.21% 0.31% -0.20% 21.27% -
  Horiz. % 121.15% 121.15% 121.15% 121.40% 121.03% 121.27% 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 0.29 % 4.13 % 3.62 % 6.95 % 8.32 % 9.18 % 9.07 % -89.95%
  QoQ % -92.98% 14.09% -47.91% -16.47% -9.37% 1.21% -
  Horiz. % 3.20% 45.53% 39.91% 76.63% 91.73% 101.21% 100.00%
ROE - % - % 7.13 % 10.50 % 10.47 % 6.36 % 6.28 % -
  QoQ % 0.00% 0.00% -32.10% 0.29% 64.62% 1.27% -
  Horiz. % 0.00% 0.00% 113.54% 167.20% 166.72% 101.27% 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 98.27 115.37 106.45 87.58 71.72 38.10 37.42 90.46%
  QoQ % -14.82% 8.38% 21.55% 22.11% 88.24% 1.82% -
  Horiz. % 262.61% 308.31% 284.47% 234.05% 191.66% 101.82% 100.00%
EPS 0.29 4.76 3.85 6.09 5.97 3.50 3.39 -80.61%
  QoQ % -93.91% 23.64% -36.78% 2.01% 70.57% 3.24% -
  Horiz. % 8.55% 140.41% 113.57% 179.65% 176.11% 103.24% 100.00%
DPS 0.00 0.00 0.00 0.00 0.77 0.77 0.94 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -18.09% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 81.91% 81.91% 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 98.27 115.37 106.45 87.76 71.65 38.13 30.88 116.51%
  QoQ % -14.82% 8.38% 21.30% 22.48% 87.91% 23.48% -
  Horiz. % 318.23% 373.61% 344.72% 284.20% 232.03% 123.48% 100.00%
EPS 0.29 4.76 3.85 6.10 5.96 3.50 2.80 -77.98%
  QoQ % -93.91% 23.64% -36.89% 2.35% 70.29% 25.00% -
  Horiz. % 10.36% 170.00% 137.50% 217.86% 212.86% 125.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.77 0.77 0.77 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 100.00% 100.00% 100.00%
NAPS 0.0000 0.0000 0.5400 0.5812 0.5694 0.5506 0.4457 -
  QoQ % 0.00% 0.00% -7.09% 2.07% 3.41% 23.54% -
  Horiz. % 0.00% 0.00% 121.16% 130.40% 127.75% 123.54% 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 1.05 1.03 1.04 1.20 1.48 1.59 1.24 -10.50%
  QoQ % 1.94% -0.96% -13.33% -18.92% -6.92% 28.23% -
  Horiz. % 84.68% 83.06% 83.87% 96.77% 119.35% 128.23% 100.00%
P/EPS 356.29 25.00 28.84 17.24 17.77 17.30 13.70 779.53%
  QoQ % 1,325.16% -13.31% 67.29% -2.98% 2.72% 26.28% -
  Horiz. % 2,600.66% 182.48% 210.51% 125.84% 129.71% 126.28% 100.00%
EY 0.28 4.00 3.47 5.80 5.63 5.78 7.30 -88.65%
  QoQ % -93.00% 15.27% -40.17% 3.02% -2.60% -20.82% -
  Horiz. % 3.84% 54.79% 47.53% 79.45% 77.12% 79.18% 100.00%
DY 0.00 0.00 0.00 0.00 0.73 1.28 2.02 -
  QoQ % 0.00% 0.00% 0.00% 0.00% -42.97% -36.63% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 36.14% 63.37% 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 - - -
Price 0.7800 1.0700 1.0400 1.3400 1.1400 0.0000 0.0000 -
P/RPS 0.79 0.93 0.98 1.53 1.59 0.00 0.00 -
  QoQ % -15.05% -5.10% -35.95% -3.77% 0.00% 0.00% -
  Horiz. % 49.69% 58.49% 61.64% 96.23% 100.00% - -
P/EPS 269.81 22.48 27.02 22.00 19.11 0.00 0.00 -
  QoQ % 1,100.22% -16.80% 22.82% 15.12% 0.00% 0.00% -
  Horiz. % 1,411.88% 117.63% 141.39% 115.12% 100.00% - -
EY 0.37 4.45 3.70 4.54 5.23 0.00 0.00 -
  QoQ % -91.69% 20.27% -18.50% -13.19% 0.00% 0.00% -
  Horiz. % 7.07% 85.09% 70.75% 86.81% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.68 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 1.93 2.31 2.00 0.00 0.00 -
  QoQ % 0.00% 0.00% -16.45% 15.50% 0.00% 0.00% -
  Horiz. % 0.00% 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.
 


 

358  242  498  874 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IMPIANA 0.0250.00 
 DGB 0.135+0.005 
 SUPERMX 1.61+0.09 
 XDL 0.165+0.005 
 HSI-C7K 0.285+0.01 
 XDL-WD 0.02+0.005 
 ALAM-WA 0.0650.00 
 EAH 0.0150.00 
 MYEG-C87 0.055+0.005 
 HSI-H8K 0.175-0.02 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers