[EATECH] QoQ TTM Result on 2018-12-31 [#4] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 421,397 418,823 421,631 419,000 270,840 290,000 334,272 16.68% QoQ % 0.61% -0.67% 0.63% 54.70% -6.61% -13.24% - Horiz. % 126.06% 125.29% 126.13% 125.35% 81.02% 86.76% 100.00%
PBT 6,539 7,184 82,049 90,361 109,221 67,111 -52,700 - QoQ % -8.98% -91.24% -9.20% -17.27% 62.75% 227.35% - Horiz. % -12.41% -13.63% -155.69% -171.46% -207.25% -127.35% 100.00%
Tax -15,834 -15,876 -15,893 -16,129 6,103 10,691 10,632 - QoQ % 0.26% 0.11% 1.46% -364.28% -42.91% 0.55% - Horiz. % -148.93% -149.32% -149.48% -151.70% 57.40% 100.55% 100.00%
NP -9,295 -8,692 66,156 74,232 115,324 77,802 -42,068 -63.42% QoQ % -6.94% -113.14% -10.88% -35.63% 48.23% 284.94% - Horiz. % 22.10% 20.66% -157.26% -176.46% -274.14% -184.94% 100.00%
NP to SH -9,295 -8,692 66,156 74,232 115,324 77,802 -42,068 -63.42% QoQ % -6.94% -113.14% -10.88% -35.63% 48.23% 284.94% - Horiz. % 22.10% 20.66% -157.26% -176.46% -274.14% -184.94% 100.00%
Tax Rate 242.15 % 220.99 % 19.37 % 17.85 % -5.59 % -15.93 % - % - QoQ % 9.58% 1,040.89% 8.52% 419.32% 64.91% 0.00% - Horiz. % -1,520.09% -1,387.26% -121.59% -112.05% 35.09% 100.00% -
Total Cost 430,692 427,515 355,475 344,768 155,516 212,198 376,340 9.40% QoQ % 0.74% 20.27% 3.11% 121.69% -26.71% -43.62% - Horiz. % 114.44% 113.60% 94.46% 91.61% 41.32% 56.38% 100.00%
Net Worth 252,000 241,919 236,879 226,799 262,079 252,000 171,360 29.29% QoQ % 4.17% 2.13% 4.44% -13.46% 4.00% 47.06% - Horiz. % 147.06% 141.18% 138.24% 132.35% 152.94% 147.06% 100.00%
Dividend 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 252,000 241,919 236,879 226,799 262,079 252,000 171,360 29.29% QoQ % 4.17% 2.13% 4.44% -13.46% 4.00% 47.06% - Horiz. % 147.06% 141.18% 138.24% 132.35% 152.94% 147.06% 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 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin -2.21 % -2.08 % 15.69 % 17.72 % 42.58 % 26.83 % -12.58 % -68.60% QoQ % -6.25% -113.26% -11.46% -58.38% 58.70% 313.28% - Horiz. % 17.57% 16.53% -124.72% -140.86% -338.47% -213.28% 100.00%
ROE -3.69 % -3.59 % 27.93 % 32.73 % 44.00 % 30.87 % -24.55 % -71.70% QoQ % -2.79% -112.85% -14.67% -25.61% 42.53% 225.74% - Horiz. % 15.03% 14.62% -113.77% -133.32% -179.23% -125.74% 100.00%
Per Share 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 83.61 83.10 83.66 83.13 53.74 57.54 66.32 16.68% QoQ % 0.61% -0.67% 0.64% 54.69% -6.60% -13.24% - Horiz. % 126.07% 125.30% 126.15% 125.35% 81.03% 86.76% 100.00%
EPS -1.84 -1.72 13.13 14.73 22.88 15.44 -8.35 -63.48% QoQ % -6.98% -113.10% -10.86% -35.62% 48.19% 284.91% - Horiz. % 22.04% 20.60% -157.25% -176.41% -274.01% -184.91% 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 0.5000 0.4800 0.4700 0.4500 0.5200 0.5000 0.3400 29.29% QoQ % 4.17% 2.13% 4.44% -13.46% 4.00% 47.06% - Horiz. % 147.06% 141.18% 138.24% 132.35% 152.94% 147.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 79.43 78.95 79.48 78.98 51.05 54.67 63.01 16.68% QoQ % 0.61% -0.67% 0.63% 54.71% -6.62% -13.24% - Horiz. % 126.06% 125.30% 126.14% 125.35% 81.02% 86.76% 100.00%
EPS -1.75 -1.64 12.47 13.99 21.74 14.67 -7.93 -63.45% QoQ % -6.71% -113.15% -10.86% -35.65% 48.19% 284.99% - Horiz. % 22.07% 20.68% -157.25% -176.42% -274.15% -184.99% 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 0.4750 0.4560 0.4465 0.4275 0.4940 0.4750 0.3230 29.29% QoQ % 4.17% 2.13% 4.44% -13.46% 4.00% 47.06% - Horiz. % 147.06% 141.18% 138.24% 132.35% 152.94% 147.06% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 0.4000 0.4350 0.4750 0.3900 0.4050 0.4100 0.3600 -
P/RPS 0.48 0.52 0.57 0.47 0.75 0.71 0.54 -7.55% QoQ % -7.69% -8.77% 21.28% -37.33% 5.63% 31.48% - Horiz. % 88.89% 96.30% 105.56% 87.04% 138.89% 131.48% 100.00%
P/EPS -21.69 -25.22 3.62 2.65 1.77 2.66 -4.31 193.38% QoQ % 14.00% -796.69% 36.60% 49.72% -33.46% 161.72% - Horiz. % 503.25% 585.15% -83.99% -61.48% -41.07% -61.72% 100.00%
EY -4.61 -3.96 27.63 37.77 56.50 37.65 -23.19 -65.90% QoQ % -16.41% -114.33% -26.85% -33.15% 50.07% 262.35% - Horiz. % 19.88% 17.08% -119.15% -162.87% -243.64% -162.35% 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 0.80 0.91 1.01 0.87 0.78 0.82 1.06 -17.09% QoQ % -12.09% -9.90% 16.09% 11.54% -4.88% -22.64% - Horiz. % 75.47% 85.85% 95.28% 82.08% 73.58% 77.36% 100.00%
Price Multiplier on Announcement Date 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 21/11/19 30/08/19 31/05/19 28/02/19 23/11/18 28/08/18 14/05/18 -
Price 0.3800 0.4150 0.4500 0.4250 0.4850 0.3950 0.3450 -
P/RPS 0.45 0.50 0.54 0.51 0.90 0.69 0.52 -9.18% QoQ % -10.00% -7.41% 5.88% -43.33% 30.43% 32.69% - Horiz. % 86.54% 96.15% 103.85% 98.08% 173.08% 132.69% 100.00%
P/EPS -20.60 -24.06 3.43 2.89 2.12 2.56 -4.13 191.64% QoQ % 14.38% -801.46% 18.69% 36.32% -17.19% 161.99% - Horiz. % 498.79% 582.57% -83.05% -69.98% -51.33% -61.99% 100.00%
EY -4.85 -4.16 29.17 34.66 47.18 39.08 -24.19 -65.71% QoQ % -16.59% -114.26% -15.84% -26.54% 20.73% 261.55% - Horiz. % 20.05% 17.20% -120.59% -143.28% -195.04% -161.55% 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 0.76 0.86 0.96 0.94 0.93 0.79 1.01 -17.26% QoQ % -11.63% -10.42% 2.13% 1.08% 17.72% -21.78% - Horiz. % 75.25% 85.15% 95.05% 93.07% 92.08% 78.22% 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 Q4 2018.pdf 
