[EATECH] QoQ TTM Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 591,663 587,517 495,283 581,459 536,530 442,301 361,129 38.77% QoQ % 0.71% 18.62% -14.82% 8.37% 21.30% 22.48% - Horiz. % 163.84% 162.69% 137.15% 161.01% 148.57% 122.48% 100.00%
PBT 21,542 7,352 3,203 29,508 23,680 44,268 40,516 -34.24% QoQ % 193.01% 129.53% -89.15% 24.61% -46.51% 9.26% - Horiz. % 53.17% 18.15% 7.91% 72.83% 58.45% 109.26% 100.00%
Tax -12,762 1,241 -1,746 -5,519 -4,281 -13,512 -10,481 13.96% QoQ % -1,128.36% 171.08% 68.36% -28.92% 68.32% -28.92% - Horiz. % 121.76% -11.84% 16.66% 52.66% 40.85% 128.92% 100.00%
NP 8,780 8,593 1,457 23,989 19,399 30,756 30,035 -55.79% QoQ % 2.18% 489.77% -93.93% 23.66% -36.93% 2.40% - Horiz. % 29.23% 28.61% 4.85% 79.87% 64.59% 102.40% 100.00%
NP to SH 8,780 8,593 1,457 23,989 19,399 30,756 30,035 -55.79% QoQ % 2.18% 489.77% -93.93% 23.66% -36.93% 2.40% - Horiz. % 29.23% 28.61% 4.85% 79.87% 64.59% 102.40% 100.00%
Tax Rate 59.24 % -16.88 % 54.51 % 18.70 % 18.08 % 30.52 % 25.87 % 73.30% QoQ % 450.95% -130.97% 191.50% 3.43% -40.76% 17.97% - Horiz. % 228.99% -65.25% 210.71% 72.28% 69.89% 117.97% 100.00%
Total Cost 582,883 578,924 493,826 557,470 517,131 411,545 331,094 45.55% QoQ % 0.68% 17.23% -11.42% 7.80% 25.66% 24.30% - Horiz. % 176.05% 174.85% 149.15% 168.37% 156.19% 124.30% 100.00%
Net Worth 272,160 0 0 0 272,160 292,926 287,000 -3.46% QoQ % 0.00% 0.00% 0.00% 0.00% -7.09% 2.06% - Horiz. % 94.83% 0.00% 0.00% 0.00% 94.83% 102.06% 100.00%
Dividend 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 0 0 0 0 0 0 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% 0.00% 100.00%
Div Payout % - % - % - % - % - % - % 12.98 % - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 272,160 0 0 0 272,160 292,926 287,000 -3.46% QoQ % 0.00% 0.00% 0.00% 0.00% -7.09% 2.06% - Horiz. % 94.83% 0.00% 0.00% 0.00% 94.83% 102.06% 100.00%
NOSH 504,000 504,000 504,000 504,000 504,000 505,045 503,509 0.06% QoQ % 0.00% 0.00% 0.00% 0.00% -0.21% 0.31% - Horiz. % 100.10% 100.10% 100.10% 100.10% 100.10% 100.31% 100.00%
Ratio Analysis 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 1.48 % 1.46 % 0.29 % 4.13 % 3.62 % 6.95 % 8.32 % -68.20% QoQ % 1.37% 403.45% -92.98% 14.09% -47.91% -16.47% - Horiz. % 17.79% 17.55% 3.49% 49.64% 43.51% 83.53% 100.00%
ROE 3.23 % - % - % - % 7.13 % 10.50 % 10.47 % -54.18% QoQ % 0.00% 0.00% 0.00% 0.00% -32.10% 0.29% - Horiz. % 30.85% 0.00% 0.00% 0.00% 68.10% 100.29% 100.00%
Per Share 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 117.39 116.57 98.27 115.37 106.45 87.58 71.72 38.68% QoQ % 0.70% 18.62% -14.82% 8.38% 21.55% 22.11% - Horiz. % 163.68% 162.53% 137.02% 160.86% 148.42% 122.11% 100.00%
EPS 1.74 1.70 0.29 4.76 3.85 6.09 5.97 -55.88% QoQ % 2.35% 486.21% -93.91% 23.64% -36.78% 2.01% - Horiz. % 29.15% 28.48% 4.86% 79.73% 64.49% 102.01% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 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% 0.00% 100.00%
NAPS 0.5400 0.0000 0.0000 0.0000 0.5400 0.5800 0.5700 -3.52% QoQ % 0.00% 0.00% 0.00% 0.00% -6.90% 1.75% - Horiz. % 94.74% 0.00% 0.00% 0.00% 94.74% 101.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 530,500 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 111.53 110.75 93.36 109.61 101.14 83.37 68.07 38.77% QoQ % 0.70% 18.63% -14.83% 8.37% 21.31% 22.48% - Horiz. % 163.85% 162.70% 137.15% 161.03% 148.58% 122.48% 100.00%
EPS 1.66 1.62 0.27 4.52 3.66 5.80 5.66 -55.69% QoQ % 2.47% 500.00% -94.03% 23.50% -36.90% 2.47% - Horiz. % 29.33% 28.62% 4.77% 79.86% 64.66% 102.47% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.74 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
NAPS 0.5130 0.0000 0.0000 0.0000 0.5130 0.5522 0.5410 -3.47% QoQ % 0.00% 0.00% 0.00% 0.00% -7.10% 2.07% - Horiz. % 94.82% 0.00% 0.00% 0.00% 94.82% 102.07% 100.00%
Price Multiplier on Financial Quarter End Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.6200 0.7150 1.0300 1.1900 1.1100 1.0500 1.0600 -
P/RPS 0.53 0.61 1.05 1.03 1.04 1.20 1.48 -49.41% QoQ % -13.11% -41.90% 1.94% -0.96% -13.33% -18.92% - Horiz. % 35.81% 41.22% 70.95% 69.59% 70.27% 81.08% 100.00%
P/EPS 35.59 41.94 356.29 25.00 28.84 17.24 17.77 58.55% QoQ % -15.14% -88.23% 1,325.16% -13.31% 67.29% -2.98% - Horiz. % 200.28% 236.02% 2,005.01% 140.69% 162.30% 97.02% 100.00%
EY 2.81 2.38 0.28 4.00 3.47 5.80 5.63 -36.95% QoQ % 18.07% 750.00% -93.00% 15.27% -40.17% 3.02% - Horiz. % 49.91% 42.27% 4.97% 71.05% 61.63% 103.02% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.73 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.15 0.00 0.00 0.00 2.06 1.81 1.86 -27.32% QoQ % 0.00% 0.00% 0.00% 0.00% 13.81% -2.69% - Horiz. % 61.83% 0.00% 0.00% 0.00% 110.75% 97.31% 100.00%
Price Multiplier on Announcement Date 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 28/02/17 28/11/16 30/08/16 20/05/16 29/02/16 24/11/15 14/08/15 -
Price 0.6400 0.5150 0.7800 1.0700 1.0400 1.3400 1.1400 -
P/RPS 0.55 0.44 0.79 0.93 0.98 1.53 1.59 -50.56% QoQ % 25.00% -44.30% -15.05% -5.10% -35.95% -3.77% - Horiz. % 34.59% 27.67% 49.69% 58.49% 61.64% 96.23% 100.00%
P/EPS 36.74 30.21 269.81 22.48 27.02 22.00 19.11 54.31% QoQ % 21.62% -88.80% 1,100.22% -16.80% 22.82% 15.12% - Horiz. % 192.26% 158.08% 1,411.88% 117.63% 141.39% 115.12% 100.00%
EY 2.72 3.31 0.37 4.45 3.70 4.54 5.23 -35.20% QoQ % -17.82% 794.59% -91.69% 20.27% -18.50% -13.19% - Horiz. % 52.01% 63.29% 7.07% 85.09% 70.75% 86.81% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.68 - QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
P/NAPS 1.19 0.00 0.00 0.00 1.93 2.31 2.00 -29.15% QoQ % 0.00% 0.00% 0.00% 0.00% -16.45% 15.50% - Horiz. % 59.50% 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.
Comment
Notes Q1 2016.pdf 
