Highlights

[EATECH] QoQ TTM 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 -     -36.93%    YoY -     37.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 587,517 495,283 581,459 536,530 442,301 361,129 192,200 110.20%
  QoQ % 18.62% -14.82% 8.37% 21.30% 22.48% 87.89% -
  Horiz. % 305.68% 257.69% 302.53% 279.15% 230.13% 187.89% 100.00%
PBT 7,352 3,203 29,508 23,680 44,268 40,516 23,805 -54.21%
  QoQ % 129.53% -89.15% 24.61% -46.51% 9.26% 70.20% -
  Horiz. % 30.88% 13.46% 123.96% 99.47% 185.96% 170.20% 100.00%
Tax 1,241 -1,746 -5,519 -4,281 -13,512 -10,481 -6,158 -
  QoQ % 171.08% 68.36% -28.92% 68.32% -28.92% -70.20% -
  Horiz. % -20.15% 28.35% 89.62% 69.52% 219.42% 170.20% 100.00%
NP 8,593 1,457 23,989 19,399 30,756 30,035 17,647 -38.02%
  QoQ % 489.77% -93.93% 23.66% -36.93% 2.40% 70.20% -
  Horiz. % 48.69% 8.26% 135.94% 109.93% 174.28% 170.20% 100.00%
NP to SH 8,593 1,457 23,989 19,399 30,756 30,035 17,647 -38.02%
  QoQ % 489.77% -93.93% 23.66% -36.93% 2.40% 70.20% -
  Horiz. % 48.69% 8.26% 135.94% 109.93% 174.28% 170.20% 100.00%
Tax Rate -16.88 % 54.51 % 18.70 % 18.08 % 30.52 % 25.87 % 25.87 % -
  QoQ % -130.97% 191.50% 3.43% -40.76% 17.97% 0.00% -
  Horiz. % -65.25% 210.71% 72.28% 69.89% 117.97% 100.00% 100.00%
Total Cost 578,924 493,826 557,470 517,131 411,545 331,094 174,553 121.91%
  QoQ % 17.23% -11.42% 7.80% 25.66% 24.30% 89.68% -
  Horiz. % 331.66% 282.91% 319.37% 296.26% 235.77% 189.68% 100.00%
Net Worth 0 0 0 272,160 292,926 287,000 277,486 -
  QoQ % 0.00% 0.00% 0.00% -7.09% 2.06% 3.43% -
  Horiz. % 0.00% 0.00% 0.00% 98.08% 105.56% 103.43% 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 0 0 0 0 0 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% 0.00% 100.00% 100.00%
Div Payout % - % - % - % - % - % 12.98 % 22.10 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -41.27% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 58.73% 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 0 272,160 292,926 287,000 277,486 -
  QoQ % 0.00% 0.00% 0.00% -7.09% 2.06% 3.43% -
  Horiz. % 0.00% 0.00% 0.00% 98.08% 105.56% 103.43% 100.00%
NOSH 504,000 504,000 504,000 504,000 505,045 503,509 504,520 -0.07%
  QoQ % 0.00% 0.00% 0.00% -0.21% 0.31% -0.20% -
  Horiz. % 99.90% 99.90% 99.90% 99.90% 100.10% 99.80% 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 1.46 % 0.29 % 4.13 % 3.62 % 6.95 % 8.32 % 9.18 % -70.55%
  QoQ % 403.45% -92.98% 14.09% -47.91% -16.47% -9.37% -
  Horiz. % 15.90% 3.16% 44.99% 39.43% 75.71% 90.63% 100.00%
ROE - % - % - % 7.13 % 10.50 % 10.47 % 6.36 % -
  QoQ % 0.00% 0.00% 0.00% -32.10% 0.29% 64.62% -
  Horiz. % 0.00% 0.00% 0.00% 112.11% 165.09% 164.62% 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 116.57 98.27 115.37 106.45 87.58 71.72 38.10 110.32%
  QoQ % 18.62% -14.82% 8.38% 21.55% 22.11% 88.24% -
  Horiz. % 305.96% 257.93% 302.81% 279.40% 229.87% 188.24% 100.00%
EPS 1.70 0.29 4.76 3.85 6.09 5.97 3.50 -38.13%
  QoQ % 486.21% -93.91% 23.64% -36.78% 2.01% 70.57% -
  Horiz. % 48.57% 8.29% 136.00% 110.00% 174.00% 170.57% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 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 116.57 98.27 115.37 106.45 87.76 71.65 38.13 110.21%
  QoQ % 18.62% -14.82% 8.38% 21.30% 22.48% 87.91% -
  Horiz. % 305.72% 257.72% 302.57% 279.18% 230.16% 187.91% 100.00%
EPS 1.70 0.29 4.76 3.85 6.10 5.96 3.50 -38.13%
  QoQ % 486.21% -93.91% 23.64% -36.89% 2.35% 70.29% -
  Horiz. % 48.57% 8.29% 136.00% 110.00% 174.29% 170.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00% 100.00%
NAPS 0.0000 0.0000 0.0000 0.5400 0.5812 0.5694 0.5506 -
  QoQ % 0.00% 0.00% 0.00% -7.09% 2.07% 3.41% -
  Horiz. % 0.00% 0.00% 0.00% 98.07% 105.56% 103.41% 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 0.61 1.05 1.03 1.04 1.20 1.48 1.59 -47.11%
  QoQ % -41.90% 1.94% -0.96% -13.33% -18.92% -6.92% -
  Horiz. % 38.36% 66.04% 64.78% 65.41% 75.47% 93.08% 100.00%
P/EPS 41.94 356.29 25.00 28.84 17.24 17.77 17.30 80.17%
  QoQ % -88.23% 1,325.16% -13.31% 67.29% -2.98% 2.72% -
  Horiz. % 242.43% 2,059.48% 144.51% 166.71% 99.65% 102.72% 100.00%
EY 2.38 0.28 4.00 3.47 5.80 5.63 5.78 -44.56%
  QoQ % 750.00% -93.00% 15.27% -40.17% 3.02% -2.60% -
  Horiz. % 41.18% 4.84% 69.20% 60.03% 100.35% 97.40% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.73 1.28 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -42.97% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 57.03% 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 - -
Price 0.5150 0.7800 1.0700 1.0400 1.3400 1.1400 0.0000 -
P/RPS 0.44 0.79 0.93 0.98 1.53 1.59 0.00 -
  QoQ % -44.30% -15.05% -5.10% -35.95% -3.77% 0.00% -
  Horiz. % 27.67% 49.69% 58.49% 61.64% 96.23% 100.00% -
P/EPS 30.21 269.81 22.48 27.02 22.00 19.11 0.00 -
  QoQ % -88.80% 1,100.22% -16.80% 22.82% 15.12% 0.00% -
  Horiz. % 158.08% 1,411.88% 117.63% 141.39% 115.12% 100.00% -
EY 3.31 0.37 4.45 3.70 4.54 5.23 0.00 -
  QoQ % 794.59% -91.69% 20.27% -18.50% -13.19% 0.00% -
  Horiz. % 63.29% 7.07% 85.09% 70.75% 86.81% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 0.68 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.00 0.00 0.00 1.93 2.31 2.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% -16.45% 15.50% 0.00% -
  Horiz. % 0.00% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers