[EATECH] YoY Cumulative Quarter Result on 2015-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
Revenue 63,821 96,519 117,656 72,727 36,184 - - 15.23% YoY % -33.88% -17.97% 61.78% 100.99% - - - Horiz. % 176.38% 266.74% 325.16% 200.99% 100.00% - -
PBT 17,443 -61,761 14,484 8,656 4,587 - - 39.61% YoY % 128.24% -526.41% 67.33% 88.71% - - - Horiz. % 380.27% -1,346.44% 315.76% 188.71% 100.00% - -
Tax -236 -113 -2,528 -1,290 -751 - - -25.11% YoY % -108.85% 95.53% -95.97% -71.77% - - - Horiz. % 31.42% 15.05% 336.62% 171.77% 100.00% - -
NP 17,207 -61,874 11,956 7,366 3,836 - - 45.49% YoY % 127.81% -617.51% 62.31% 92.02% - - - Horiz. % 448.57% -1,612.98% 311.68% 192.02% 100.00% - -
NP to SH 17,207 -61,874 11,956 7,366 3,836 - - 45.49% YoY % 127.81% -617.51% 62.31% 92.02% - - - Horiz. % 448.57% -1,612.98% 311.68% 192.02% 100.00% - -
Tax Rate 1.35 % - % 17.45 % 14.90 % 16.37 % - % - % -46.39% YoY % 0.00% 0.00% 17.11% -8.98% - - - Horiz. % 8.25% 0.00% 106.60% 91.02% 100.00% - -
Total Cost 46,614 158,393 105,700 65,361 32,348 - - 9.56% YoY % -70.57% 49.85% 61.72% 102.06% - - - Horiz. % 144.10% 489.65% 326.76% 202.06% 100.00% - -
Net Worth 171,360 211,679 0 277,200 - - - - YoY % -19.05% 0.00% 0.00% 0.00% - - - Horiz. % 61.82% 76.36% 0.00% 100.00% - - -
Dividend 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
Div - - - - - - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
Equity 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
Net Worth 171,360 211,679 0 277,200 - - - - YoY % -19.05% 0.00% 0.00% 0.00% - - - Horiz. % 61.82% 76.36% 0.00% 100.00% - - -
NOSH 504,000 504,000 504,000 504,000 390,000 - - 6.62% YoY % 0.00% 0.00% 0.00% 29.23% - - - Horiz. % 129.23% 129.23% 129.23% 129.23% 100.00% - -
Ratio Analysis 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
NP Margin 26.96 % -64.11 % 10.16 % 10.13 % 10.60 % - % - % 26.27% YoY % 142.05% -731.00% 0.30% -4.43% - - - Horiz. % 254.34% -604.81% 95.85% 95.57% 100.00% - -
ROE 10.04 % -29.23 % - % 2.66 % - % - % - % - YoY % 134.35% 0.00% 0.00% 0.00% - - - Horiz. % 377.44% -1,098.87% 0.00% 100.00% - - -
Per Share 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
RPS 12.66 19.15 23.34 14.43 9.28 - - 8.07% YoY % -33.89% -17.95% 61.75% 55.50% - - - Horiz. % 136.42% 206.36% 251.51% 155.50% 100.00% - -
EPS 3.41 -12.28 2.37 1.46 0.98 - - 36.55% YoY % 127.77% -618.14% 62.33% 48.98% - - - Horiz. % 347.96% -1,253.06% 241.84% 148.98% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3400 0.4200 0.0000 0.5500 - - - - YoY % -19.05% 0.00% 0.00% 0.00% - - - Horiz. % 61.82% 76.36% 0.00% 100.00% - - -
Adjusted Per Share Value based on latest NOSH - 530,500 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
RPS 12.03 18.19 22.18 13.71 6.82 - - 15.23% YoY % -33.86% -17.99% 61.78% 101.03% - - - Horiz. % 176.39% 266.72% 325.22% 201.03% 100.00% - -
EPS 3.24 -11.66 2.25 1.39 0.72 - - 45.61% YoY % 127.79% -618.22% 61.87% 93.06% - - - Horiz. % 450.00% -1,619.44% 312.50% 193.06% 100.00% - -
DPS 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
NAPS 0.3230 0.3990 0.0000 0.5225 - - - - YoY % -19.05% 0.00% 0.00% 0.00% - - - Horiz. % 61.82% 76.36% 0.00% 100.00% - - -
Price Multiplier on Financial Quarter End Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 - - - -
Price 0.3600 0.6700 1.1900 0.6050 0.0000 - - -
P/RPS 2.84 3.50 5.10 4.19 0.00 - - - YoY % -18.86% -31.37% 21.72% 0.00% - - - Horiz. % 67.78% 83.53% 121.72% 100.00% - - -
P/EPS 10.54 -5.46 50.16 41.40 0.00 - - - YoY % 293.04% -110.89% 21.16% 0.00% - - - Horiz. % 25.46% -13.19% 121.16% 100.00% - - -
EY 9.48 -18.32 1.99 2.42 0.00 - - - YoY % 151.75% -1,020.60% -17.77% 0.00% - - - Horiz. % 391.74% -757.02% 82.23% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.06 1.60 0.00 1.10 0.00 - - - YoY % -33.75% 0.00% 0.00% 0.00% - - - Horiz. % 96.36% 145.45% 0.00% 100.00% - - -
Price Multiplier on Announcement Date 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - - CAGR
Date 14/05/18 31/05/17 20/05/16 21/05/15 - - - -
Price 0.3450 0.5000 1.0700 1.0900 0.0000 - - -
P/RPS 2.72 2.61 4.58 7.55 0.00 - - - YoY % 4.21% -43.01% -39.34% 0.00% - - - Horiz. % 36.03% 34.57% 60.66% 100.00% - - -
P/EPS 10.11 -4.07 45.11 74.58 0.00 - - - YoY % 348.40% -109.02% -39.51% 0.00% - - - Horiz. % 13.56% -5.46% 60.49% 100.00% - - -
EY 9.90 -24.55 2.22 1.34 0.00 - - - YoY % 140.33% -1,205.86% 65.67% 0.00% - - - Horiz. % 738.81% -1,832.09% 165.67% 100.00% - - -
DY 0.00 0.00 0.00 0.00 0.00 - - - YoY % 0.00% 0.00% 0.00% 0.00% - - - Horiz. % - - - - - - -
P/NAPS 1.01 1.19 0.00 1.98 0.00 - - - YoY % -15.13% 0.00% 0.00% 0.00% - - - Horiz. % 51.01% 60.10% 0.00% 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
EATECH. Q1 2015.pdf 
