[EATECH] YoY TTM Result on 2017-03-31 [#1] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
TTM Result 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
Revenue 293,120 421,631 334,272 570,526 581,459 192,200 - 8.80% YoY % -30.48% 26.13% -41.41% -1.88% 202.53% - - Horiz. % 152.51% 219.37% 173.92% 296.84% 302.53% 100.00% -
PBT 28,149 82,049 -52,700 -54,703 29,508 23,805 - 3.41% YoY % -65.69% 255.69% 3.66% -285.38% 23.96% - - Horiz. % 118.25% 344.67% -221.38% -229.80% 123.96% 100.00% -
Tax 3,716 -15,893 10,632 -10,347 -5,519 -6,158 - - YoY % 123.38% -249.48% 202.75% -87.48% 10.38% - - Horiz. % -60.34% 258.09% -172.65% 168.03% 89.62% 100.00% -
NP 31,865 66,156 -42,068 -65,050 23,989 17,647 - 12.53% YoY % -51.83% 257.26% 35.33% -371.17% 35.94% - - Horiz. % 180.57% 374.89% -238.39% -368.62% 135.94% 100.00% -
NP to SH 31,865 66,156 -42,068 -65,050 23,989 17,647 - 12.53% YoY % -51.83% 257.26% 35.33% -371.17% 35.94% - - Horiz. % 180.57% 374.89% -238.39% -368.62% 135.94% 100.00% -
Tax Rate -13.20 % 19.37 % - % - % 18.70 % 25.87 % - % - YoY % -168.15% 0.00% 0.00% 0.00% -27.72% - - Horiz. % -51.02% 74.87% 0.00% 0.00% 72.28% 100.00% -
Total Cost 261,255 355,475 376,340 635,576 557,470 174,553 - 8.39% YoY % -26.51% -5.54% -40.79% 14.01% 219.37% - - Horiz. % 149.67% 203.65% 215.60% 364.12% 319.37% 100.00% -
Net Worth 275,859 236,879 171,360 211,679 0 277,486 - -0.12% YoY % 16.46% 38.24% -19.05% 0.00% 0.00% - - Horiz. % 99.41% 85.37% 61.75% 76.28% 0.00% 100.00% -
Dividend 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
Div 0 0 0 0 0 3,900 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Div Payout % - % - % - % - % - % 22.10 % - % - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
Equity 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
Net Worth 275,859 236,879 171,360 211,679 0 277,486 - -0.12% YoY % 16.46% 38.24% -19.05% 0.00% 0.00% - - Horiz. % 99.41% 85.37% 61.75% 76.28% 0.00% 100.00% -
NOSH 530,500 504,000 504,000 504,000 504,000 504,520 - 1.01% YoY % 5.26% 0.00% 0.00% 0.00% -0.10% - - Horiz. % 105.15% 99.90% 99.90% 99.90% 99.90% 100.00% -
Ratio Analysis 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
NP Margin 10.87 % 15.69 % -12.58 % -11.40 % 4.13 % 9.18 % - % 3.43% YoY % -30.72% 224.72% -10.35% -376.03% -55.01% - - Horiz. % 118.41% 170.92% -137.04% -124.18% 44.99% 100.00% -
ROE 11.55 % 27.93 % -24.55 % -30.73 % - % 6.36 % - % 12.66% YoY % -58.65% 213.77% 20.11% 0.00% 0.00% - - Horiz. % 181.60% 439.15% -386.01% -483.18% 0.00% 100.00% -
Per Share 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
RPS 55.25 83.66 66.32 113.20 115.37 38.10 - 7.71% YoY % -33.96% 26.15% -41.41% -1.88% 202.81% - - Horiz. % 145.01% 219.58% 174.07% 297.11% 302.81% 100.00% -
EPS 6.01 13.13 -8.35 -12.91 4.76 3.50 - 11.41% YoY % -54.23% 257.25% 35.32% -371.22% 36.00% - - Horiz. % 171.71% 375.14% -238.57% -368.86% 136.00% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.77 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5200 0.4700 0.3400 0.4200 0.0000 0.5500 - -1.11% YoY % 10.64% 38.24% -19.05% 0.00% 0.00% - - Horiz. % 94.55% 85.45% 61.82% 76.36% 0.00% 100.00% -
Adjusted Per Share Value based on latest NOSH - 530,500 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
RPS 55.25 79.48 63.01 107.54 109.61 36.23 - 8.80% YoY % -30.49% 26.14% -41.41% -1.89% 202.54% - - Horiz. % 152.50% 219.38% 173.92% 296.83% 302.54% 100.00% -
EPS 6.01 12.47 -7.93 -12.26 4.52 3.33 - 12.52% YoY % -51.80% 257.25% 35.32% -371.24% 35.74% - - Horiz. % 180.48% 374.47% -238.14% -368.17% 135.74% 100.00% -
DPS 0.00 0.00 0.00 0.00 0.00 0.74 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
NAPS 0.5200 0.4465 0.3230 0.3990 0.0000 0.5231 - -0.12% YoY % 16.46% 38.24% -19.05% 0.00% 0.00% - - Horiz. % 99.41% 85.36% 61.75% 76.28% 0.00% 100.00% -
Price Multiplier on Financial Quarter End Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 - -
Price 0.2400 0.4750 0.3600 0.6700 1.1900 0.6050 - -
P/RPS 0.43 0.57 0.54 0.59 1.03 1.59 - -22.99% YoY % -24.56% 5.56% -8.47% -42.72% -35.22% - - Horiz. % 27.04% 35.85% 33.96% 37.11% 64.78% 100.00% -
P/EPS 4.00 3.62 -4.31 -5.19 25.00 17.30 - -25.37% YoY % 10.50% 183.99% 16.96% -120.76% 44.51% - - Horiz. % 23.12% 20.92% -24.91% -30.00% 144.51% 100.00% -
EY 25.03 27.63 -23.19 -19.26 4.00 5.78 - 34.02% YoY % -9.41% 219.15% -20.40% -581.50% -30.80% - - Horiz. % 433.04% 478.03% -401.21% -333.22% 69.20% 100.00% -
DY 0.00 0.00 0.00 0.00 0.00 1.28 - - YoY % 0.00% 0.00% 0.00% 0.00% 0.00% - - Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 100.00% -
P/NAPS 0.46 1.01 1.06 1.60 0.00 1.10 - -15.99% YoY % -54.46% -4.72% -33.75% 0.00% 0.00% - - Horiz. % 41.82% 91.82% 96.36% 145.45% 0.00% 100.00% -
Price Multiplier on Announcement Date 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 - CAGR
Date 29/05/20 31/05/19 14/05/18 31/05/17 20/05/16 - - -
Price 0.3300 0.4500 0.3450 0.5000 1.0700 0.0000 - -
P/RPS 0.60 0.54 0.52 0.44 0.93 0.00 - - YoY % 11.11% 3.85% 18.18% -52.69% 0.00% - - Horiz. % 64.52% 58.06% 55.91% 47.31% 100.00% - -
P/EPS 5.49 3.43 -4.13 -3.87 22.48 0.00 - - YoY % 60.06% 183.05% -6.72% -117.22% 0.00% - - Horiz. % 24.42% 15.26% -18.37% -17.22% 100.00% - -
EY 18.20 29.17 -24.19 -25.81 4.45 0.00 - - YoY % -37.61% 220.59% 6.28% -680.00% 0.00% - - Horiz. % 408.99% 655.51% -543.60% -580.00% 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 0.63 0.96 1.01 1.19 0.00 0.00 - - YoY % -34.38% -4.95% -15.13% 0.00% 0.00% - - Horiz. % 52.94% 80.67% 84.87% 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 2017.pdf 
