[EATECH] YoY Quarter Result on 2016-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Quarter Result 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
Revenue 66,452 63,821 96,519 117,656 72,727 36,184 - 12.92% YoY % 4.12% -33.88% -17.97% 61.78% 100.99% - - Horiz. % 183.65% 176.38% 266.74% 325.16% 200.99% 100.00% -
PBT 9,131 17,443 -61,761 14,484 8,656 4,587 - 14.75% YoY % -47.65% 128.24% -526.41% 67.33% 88.71% - - Horiz. % 199.06% 380.27% -1,346.44% 315.76% 188.71% 100.00% -
Tax 0 -236 -113 -2,528 -1,290 -751 - - YoY % 0.00% -108.85% 95.53% -95.97% -71.77% - - Horiz. % -0.00% 31.42% 15.05% 336.62% 171.77% 100.00% -
NP 9,131 17,207 -61,874 11,956 7,366 3,836 - 18.93% YoY % -46.93% 127.81% -617.51% 62.31% 92.02% - - Horiz. % 238.03% 448.57% -1,612.98% 311.68% 192.02% 100.00% -
NP to SH 9,131 17,207 -61,874 11,956 7,366 3,836 - 18.93% YoY % -46.93% 127.81% -617.51% 62.31% 92.02% - - Horiz. % 238.03% 448.57% -1,612.98% 311.68% 192.02% 100.00% -
Tax Rate - % 1.35 % - % 17.45 % 14.90 % 16.37 % - % - YoY % 0.00% 0.00% 0.00% 17.11% -8.98% - - Horiz. % 0.00% 8.25% 0.00% 106.60% 91.02% 100.00% -
Total Cost 57,321 46,614 158,393 105,700 65,361 32,348 - 12.12% YoY % 22.97% -70.57% 49.85% 61.72% 102.06% - - Horiz. % 177.20% 144.10% 489.65% 326.76% 202.06% 100.00% -
Net Worth 236,879 171,360 211,679 0 277,200 - - - YoY % 38.24% -19.05% 0.00% 0.00% 0.00% - - Horiz. % 85.45% 61.82% 76.36% 0.00% 100.00% - -
Dividend 31/03/19 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% 0.00% - - Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
Equity 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
Net Worth 236,879 171,360 211,679 0 277,200 - - - YoY % 38.24% -19.05% 0.00% 0.00% 0.00% - - Horiz. % 85.45% 61.82% 76.36% 0.00% 100.00% - -
NOSH 504,000 504,000 504,000 504,000 504,000 390,000 - 5.26% YoY % 0.00% 0.00% 0.00% 0.00% 29.23% - - Horiz. % 129.23% 129.23% 129.23% 129.23% 129.23% 100.00% -
Ratio Analysis 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
NP Margin 13.74 % 26.96 % -64.11 % 10.16 % 10.13 % 10.60 % - % 5.32% YoY % -49.04% 142.05% -731.00% 0.30% -4.43% - - Horiz. % 129.62% 254.34% -604.81% 95.85% 95.57% 100.00% -
ROE 3.85 % 10.04 % -29.23 % - % 2.66 % - % - % - YoY % -61.65% 134.35% 0.00% 0.00% 0.00% - - Horiz. % 144.74% 377.44% -1,098.87% 0.00% 100.00% - -
Per Share 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
RPS 13.18 12.66 19.15 23.34 14.43 9.28 - 7.26% YoY % 4.11% -33.89% -17.95% 61.75% 55.50% - - Horiz. % 142.03% 136.42% 206.36% 251.51% 155.50% 100.00% -
EPS 1.81 3.41 -12.28 2.37 1.46 0.98 - 13.05% YoY % -46.92% 127.77% -618.14% 62.33% 48.98% - - Horiz. % 184.69% 347.96% -1,253.06% 241.84% 148.98% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.4700 0.3400 0.4200 0.0000 0.5500 - - - YoY % 38.24% -19.05% 0.00% 0.00% 0.00% - - Horiz. % 85.45% 61.82% 76.36% 0.00% 100.00% - -
Adjusted Per Share Value based on latest NOSH - 530,500 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
RPS 12.53 12.03 18.19 22.18 13.71 6.82 - 12.93% YoY % 4.16% -33.86% -17.99% 61.78% 101.03% - - Horiz. % 183.72% 176.39% 266.72% 325.22% 201.03% 100.00% -
EPS 1.72 3.24 -11.66 2.25 1.39 0.72 - 19.01% YoY % -46.91% 127.79% -618.22% 61.87% 93.06% - - Horiz. % 238.89% 450.00% -1,619.44% 312.50% 193.06% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
NAPS 0.4465 0.3230 0.3990 0.0000 0.5225 - - - YoY % 38.24% -19.05% 0.00% 0.00% 0.00% - - Horiz. % 85.45% 61.82% 76.36% 0.00% 100.00% - -
Price Multiplier on Financial Quarter End Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - - -
Price 0.4750 0.3600 0.6700 1.1900 0.6050 0.0000 - -
P/RPS 3.60 2.84 3.50 5.10 4.19 0.00 - - YoY % 26.76% -18.86% -31.37% 21.72% 0.00% - - Horiz. % 85.92% 67.78% 83.53% 121.72% 100.00% - -
P/EPS 26.22 10.54 -5.46 50.16 41.40 0.00 - - YoY % 148.77% 293.04% -110.89% 21.16% 0.00% - - Horiz. % 63.33% 25.46% -13.19% 121.16% 100.00% - -
EY 3.81 9.48 -18.32 1.99 2.42 0.00 - - YoY % -59.81% 151.75% -1,020.60% -17.77% 0.00% - - Horiz. % 157.44% 391.74% -757.02% 82.23% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 1.01 1.06 1.60 0.00 1.10 0.00 - - YoY % -4.72% -33.75% 0.00% 0.00% 0.00% - - Horiz. % 91.82% 96.36% 145.45% 0.00% 100.00% - -
Price Multiplier on Announcement Date 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 - CAGR
Date 31/05/19 14/05/18 31/05/17 20/05/16 21/05/15 - - -
Price 0.4500 0.3450 0.5000 1.0700 1.0900 0.0000 - -
P/RPS 3.41 2.72 2.61 4.58 7.55 0.00 - - YoY % 25.37% 4.21% -43.01% -39.34% 0.00% - - Horiz. % 45.17% 36.03% 34.57% 60.66% 100.00% - -
P/EPS 24.84 10.11 -4.07 45.11 74.58 0.00 - - YoY % 145.70% 348.40% -109.02% -39.51% 0.00% - - Horiz. % 33.31% 13.56% -5.46% 60.49% 100.00% - -
EY 4.03 9.90 -24.55 2.22 1.34 0.00 - - YoY % -59.29% 140.33% -1,205.86% 65.67% 0.00% - - Horiz. % 300.75% 738.81% -1,832.09% 165.67% 100.00% - -
DY 0.00 0.00 0.00 0.00 0.00 0.00 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % - - - - - - -
P/NAPS 0.96 1.01 1.19 0.00 1.98 0.00 - - YoY % -4.95% -15.13% 0.00% 0.00% 0.00% - - Horiz. % 48.48% 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
Notes Q1 2016.pdf 
