Highlights

[EATECH] QoQ TTM Result on 2017-12-31 [#4]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 28-Feb-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2017
Quarter 31-Dec-2017  [#4]
Profit Trend QoQ -     19.52%    YoY -     -1,479.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 270,840 290,000 334,272 366,970 432,238 540,792 570,526 -39.12%
  QoQ % -6.61% -13.24% -8.91% -15.10% -20.07% -5.21% -
  Horiz. % 47.47% 50.83% 58.59% 64.32% 75.76% 94.79% 100.00%
PBT 109,221 67,111 -52,700 -131,904 -147,060 -111,882 -54,703 -
  QoQ % 62.75% 227.35% 60.05% 10.31% -31.44% -104.53% -
  Horiz. % -199.66% -122.68% 96.34% 241.13% 268.83% 204.53% 100.00%
Tax 6,103 10,691 10,632 10,755 -3,464 -7,952 -10,347 -
  QoQ % -42.91% 0.55% -1.14% 410.48% 56.44% 23.15% -
  Horiz. % -58.98% -103.32% -102.75% -103.94% 33.48% 76.85% 100.00%
NP 115,324 77,802 -42,068 -121,149 -150,524 -119,834 -65,050 -
  QoQ % 48.23% 284.94% 65.28% 19.52% -25.61% -84.22% -
  Horiz. % -177.29% -119.60% 64.67% 186.24% 231.40% 184.22% 100.00%
NP to SH 115,324 77,802 -42,068 -121,149 -150,524 -119,834 -65,050 -
  QoQ % 48.23% 284.94% 65.28% 19.52% -25.61% -84.22% -
  Horiz. % -177.29% -119.60% 64.67% 186.24% 231.40% 184.22% 100.00%
Tax Rate -5.59 % -15.93 % - % - % - % - % - % -
  QoQ % 64.91% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 35.09% 100.00% - - - - -
Total Cost 155,516 212,198 376,340 488,119 582,762 660,626 635,576 -60.85%
  QoQ % -26.71% -43.62% -22.90% -16.24% -11.79% 3.94% -
  Horiz. % 24.47% 33.39% 59.21% 76.80% 91.69% 103.94% 100.00%
Net Worth 262,079 252,000 171,360 151,200 146,159 176,399 211,679 15.29%
  QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% -
  Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 0 0 0 0 0 0 0 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 262,079 252,000 171,360 151,200 146,159 176,399 211,679 15.29%
  QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% -
  Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 42.58 % 26.83 % -12.58 % -33.01 % -34.82 % -22.16 % -11.40 % -
  QoQ % 58.70% 313.28% 61.89% 5.20% -57.13% -94.39% -
  Horiz. % -373.51% -235.35% 110.35% 289.56% 305.44% 194.39% 100.00%
ROE 44.00 % 30.87 % -24.55 % -80.13 % -102.99 % -67.93 % -30.73 % -
  QoQ % 42.53% 225.74% 69.36% 22.20% -51.61% -121.05% -
  Horiz. % -143.18% -100.46% 79.89% 260.75% 335.14% 221.05% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.74 57.54 66.32 72.81 85.76 107.30 113.20 -39.12%
  QoQ % -6.60% -13.24% -8.91% -15.10% -20.07% -5.21% -
  Horiz. % 47.47% 50.83% 58.59% 64.32% 75.76% 94.79% 100.00%
EPS 22.88 15.44 -8.35 -24.04 -29.87 -23.78 -12.91 -
  QoQ % 48.19% 284.91% 65.27% 19.52% -25.61% -84.20% -
  Horiz. % -177.23% -119.60% 64.68% 186.21% 231.37% 184.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5200 0.5000 0.3400 0.3000 0.2900 0.3500 0.4200 15.29%
  QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% -
  Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 53.74 57.54 66.32 72.81 85.76 107.30 113.20 -39.12%
  QoQ % -6.60% -13.24% -8.91% -15.10% -20.07% -5.21% -
  Horiz. % 47.47% 50.83% 58.59% 64.32% 75.76% 94.79% 100.00%
EPS 22.88 15.44 -8.35 -24.04 -29.87 -23.78 -12.91 -
  QoQ % 48.19% 284.91% 65.27% 19.52% -25.61% -84.20% -
  Horiz. % -177.23% -119.60% 64.68% 186.21% 231.37% 184.20% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.5200 0.5000 0.3400 0.3000 0.2900 0.3500 0.4200 15.29%
  QoQ % 4.00% 47.06% 13.33% 3.45% -17.14% -16.67% -
  Horiz. % 123.81% 119.05% 80.95% 71.43% 69.05% 83.33% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.4050 0.4100 0.3600 0.3750 0.4900 0.4150 0.6700 -
P/RPS 0.75 0.71 0.54 0.52 0.57 0.39 0.59 17.33%
  QoQ % 5.63% 31.48% 3.85% -8.77% 46.15% -33.90% -
  Horiz. % 127.12% 120.34% 91.53% 88.14% 96.61% 66.10% 100.00%
P/EPS 1.77 2.66 -4.31 -1.56 -1.64 -1.75 -5.19 -
  QoQ % -33.46% 161.72% -176.28% 4.88% 6.29% 66.28% -
  Horiz. % -34.10% -51.25% 83.04% 30.06% 31.60% 33.72% 100.00%
EY 56.50 37.65 -23.19 -64.10 -60.95 -57.29 -19.26 -
  QoQ % 50.07% 262.35% 63.82% -5.17% -6.39% -197.46% -
  Horiz. % -293.35% -195.48% 120.40% 332.81% 316.46% 297.46% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.78 0.82 1.06 1.25 1.69 1.19 1.60 -38.03%
  QoQ % -4.88% -22.64% -15.20% -26.04% 42.02% -25.62% -
  Horiz. % 48.75% 51.25% 66.25% 78.12% 105.62% 74.38% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 28/08/18 14/05/18 28/02/18 30/11/17 22/08/17 31/05/17 -
Price 0.4850 0.3950 0.3450 0.3500 0.4400 0.3850 0.5000 -
P/RPS 0.90 0.69 0.52 0.48 0.51 0.36 0.44 61.07%
  QoQ % 30.43% 32.69% 8.33% -5.88% 41.67% -18.18% -
  Horiz. % 204.55% 156.82% 118.18% 109.09% 115.91% 81.82% 100.00%
P/EPS 2.12 2.56 -4.13 -1.46 -1.47 -1.62 -3.87 -
  QoQ % -17.19% 161.99% -182.88% 0.68% 9.26% 58.14% -
  Horiz. % -54.78% -66.15% 106.72% 37.73% 37.98% 41.86% 100.00%
EY 47.18 39.08 -24.19 -68.68 -67.88 -61.76 -25.81 -
  QoQ % 20.73% 261.55% 64.78% -1.18% -9.91% -139.29% -
  Horiz. % -182.80% -151.41% 93.72% 266.10% 263.00% 239.29% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.93 0.79 1.01 1.17 1.52 1.10 1.19 -15.14%
  QoQ % 17.72% -21.78% -13.68% -23.03% 38.18% -7.56% -
  Horiz. % 78.15% 66.39% 84.87% 98.32% 127.73% 92.44% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers