Highlights

[EATECH] QoQ TTM Result on 2018-03-31 [#1]

Stock [EATECH]: EA TECHNIQUE (M) BHD
Announcement Date 14-May-2018
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2018
Quarter 31-Mar-2018  [#1]
Profit Trend QoQ -     65.28%    YoY -     35.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 419,000 270,840 290,000 334,272 366,970 432,238 540,792 -15.60%
  QoQ % 54.70% -6.61% -13.24% -8.91% -15.10% -20.07% -
  Horiz. % 77.48% 50.08% 53.63% 61.81% 67.86% 79.93% 100.00%
PBT 90,361 109,221 67,111 -52,700 -131,904 -147,060 -111,882 -
  QoQ % -17.27% 62.75% 227.35% 60.05% 10.31% -31.44% -
  Horiz. % -80.76% -97.62% -59.98% 47.10% 117.90% 131.44% 100.00%
Tax -16,129 6,103 10,691 10,632 10,755 -3,464 -7,952 60.03%
  QoQ % -364.28% -42.91% 0.55% -1.14% 410.48% 56.44% -
  Horiz. % 202.83% -76.75% -134.44% -133.70% -135.25% 43.56% 100.00%
NP 74,232 115,324 77,802 -42,068 -121,149 -150,524 -119,834 -
  QoQ % -35.63% 48.23% 284.94% 65.28% 19.52% -25.61% -
  Horiz. % -61.95% -96.24% -64.92% 35.11% 101.10% 125.61% 100.00%
NP to SH 74,232 115,324 77,802 -42,068 -121,149 -150,524 -119,834 -
  QoQ % -35.63% 48.23% 284.94% 65.28% 19.52% -25.61% -
  Horiz. % -61.95% -96.24% -64.92% 35.11% 101.10% 125.61% 100.00%
Tax Rate 17.85 % -5.59 % -15.93 % - % - % - % - % -
  QoQ % 419.32% 64.91% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -112.05% 35.09% 100.00% - - - -
Total Cost 344,768 155,516 212,198 376,340 488,119 582,762 660,626 -35.10%
  QoQ % 121.69% -26.71% -43.62% -22.90% -16.24% -11.79% -
  Horiz. % 52.19% 23.54% 32.12% 56.97% 73.89% 88.21% 100.00%
Net Worth 226,799 262,079 252,000 171,360 151,200 146,159 176,399 18.19%
  QoQ % -13.46% 4.00% 47.06% 13.33% 3.45% -17.14% -
  Horiz. % 128.57% 148.57% 142.86% 97.14% 85.71% 82.86% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 226,799 262,079 252,000 171,360 151,200 146,159 176,399 18.19%
  QoQ % -13.46% 4.00% 47.06% 13.33% 3.45% -17.14% -
  Horiz. % 128.57% 148.57% 142.86% 97.14% 85.71% 82.86% 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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 17.72 % 42.58 % 26.83 % -12.58 % -33.01 % -34.82 % -22.16 % -
  QoQ % -58.38% 58.70% 313.28% 61.89% 5.20% -57.13% -
  Horiz. % -79.96% -192.15% -121.07% 56.77% 148.96% 157.13% 100.00%
ROE 32.73 % 44.00 % 30.87 % -24.55 % -80.13 % -102.99 % -67.93 % -
  QoQ % -25.61% 42.53% 225.74% 69.36% 22.20% -51.61% -
  Horiz. % -48.18% -64.77% -45.44% 36.14% 117.96% 151.61% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.13 53.74 57.54 66.32 72.81 85.76 107.30 -15.61%
  QoQ % 54.69% -6.60% -13.24% -8.91% -15.10% -20.07% -
  Horiz. % 77.47% 50.08% 53.63% 61.81% 67.86% 79.93% 100.00%
EPS 14.73 22.88 15.44 -8.35 -24.04 -29.87 -23.78 -
  QoQ % -35.62% 48.19% 284.91% 65.27% 19.52% -25.61% -
  Horiz. % -61.94% -96.22% -64.93% 35.11% 101.09% 125.61% 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 0.4500 0.5200 0.5000 0.3400 0.3000 0.2900 0.3500 18.19%
  QoQ % -13.46% 4.00% 47.06% 13.33% 3.45% -17.14% -
  Horiz. % 128.57% 148.57% 142.86% 97.14% 85.71% 82.86% 100.00%
Adjusted Per Share Value based on latest NOSH - 504,000
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 83.13 53.74 57.54 66.32 72.81 85.76 107.30 -15.61%
  QoQ % 54.69% -6.60% -13.24% -8.91% -15.10% -20.07% -
  Horiz. % 77.47% 50.08% 53.63% 61.81% 67.86% 79.93% 100.00%
EPS 14.73 22.88 15.44 -8.35 -24.04 -29.87 -23.78 -
  QoQ % -35.62% 48.19% 284.91% 65.27% 19.52% -25.61% -
  Horiz. % -61.94% -96.22% -64.93% 35.11% 101.09% 125.61% 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 0.4500 0.5200 0.5000 0.3400 0.3000 0.2900 0.3500 18.19%
  QoQ % -13.46% 4.00% 47.06% 13.33% 3.45% -17.14% -
  Horiz. % 128.57% 148.57% 142.86% 97.14% 85.71% 82.86% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.3900 0.4050 0.4100 0.3600 0.3750 0.4900 0.4150 -
P/RPS 0.47 0.75 0.71 0.54 0.52 0.57 0.39 13.21%
  QoQ % -37.33% 5.63% 31.48% 3.85% -8.77% 46.15% -
  Horiz. % 120.51% 192.31% 182.05% 138.46% 133.33% 146.15% 100.00%
P/EPS 2.65 1.77 2.66 -4.31 -1.56 -1.64 -1.75 -
  QoQ % 49.72% -33.46% 161.72% -176.28% 4.88% 6.29% -
  Horiz. % -151.43% -101.14% -152.00% 246.29% 89.14% 93.71% 100.00%
EY 37.77 56.50 37.65 -23.19 -64.10 -60.95 -57.29 -
  QoQ % -33.15% 50.07% 262.35% 63.82% -5.17% -6.39% -
  Horiz. % -65.93% -98.62% -65.72% 40.48% 111.89% 106.39% 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 0.87 0.78 0.82 1.06 1.25 1.69 1.19 -18.80%
  QoQ % 11.54% -4.88% -22.64% -15.20% -26.04% 42.02% -
  Horiz. % 73.11% 65.55% 68.91% 89.08% 105.04% 142.02% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 28/02/19 23/11/18 28/08/18 14/05/18 28/02/18 30/11/17 22/08/17 -
Price 0.4250 0.4850 0.3950 0.3450 0.3500 0.4400 0.3850 -
P/RPS 0.51 0.90 0.69 0.52 0.48 0.51 0.36 26.06%
  QoQ % -43.33% 30.43% 32.69% 8.33% -5.88% 41.67% -
  Horiz. % 141.67% 250.00% 191.67% 144.44% 133.33% 141.67% 100.00%
P/EPS 2.89 2.12 2.56 -4.13 -1.46 -1.47 -1.62 -
  QoQ % 36.32% -17.19% 161.99% -182.88% 0.68% 9.26% -
  Horiz. % -178.40% -130.86% -158.02% 254.94% 90.12% 90.74% 100.00%
EY 34.66 47.18 39.08 -24.19 -68.68 -67.88 -61.76 -
  QoQ % -26.54% 20.73% 261.55% 64.78% -1.18% -9.91% -
  Horiz. % -56.12% -76.39% -63.28% 39.17% 111.20% 109.91% 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 0.94 0.93 0.79 1.01 1.17 1.52 1.10 -9.92%
  QoQ % 1.08% 17.72% -21.78% -13.68% -23.03% 38.18% -
  Horiz. % 85.45% 84.55% 71.82% 91.82% 106.36% 138.18% 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.
 


 

261  268  490  1241 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 MUDAJYA 0.425+0.005 
 RSAWIT 0.33+0.03 
 TDM 0.29+0.015 
 HSI-H8F 0.22-0.03 
 PUC 0.045+0.01 
 HUBLINE 0.050.00 
 SANICHI 0.075+0.015 
 MATANG 0.09+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers