[EATECH] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 9.28%
YoY- -79.66%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 564,342 290,908 155,657 151,304 153,398 144,736 121,118 179.75%
PBT 60,272 34,624 19,686 17,681 18,712 18,348 59,368 1.01%
Tax -15,128 -5,160 -5,452 -3,138 -5,404 -3,004 -2,465 236.32%
NP 45,144 29,464 14,234 14,542 13,308 15,344 56,903 -14.33%
-
NP to SH 45,144 29,464 14,234 14,542 13,308 15,344 56,903 -14.33%
-
Tax Rate 25.10% 14.90% 27.69% 17.75% 28.88% 16.37% 4.15% -
Total Cost 519,198 261,444 141,423 136,761 140,090 129,392 64,215 304.38%
-
Net Worth 287,279 277,200 224,651 195,000 0 0 47,319 233.89%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 287,279 277,200 224,651 195,000 0 0 47,319 233.89%
NOSH 504,000 504,000 416,022 390,000 390,000 390,000 100,679 193.50%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.00% 10.13% 9.14% 9.61% 8.68% 10.60% 46.98% -
ROE 15.71% 10.63% 6.34% 7.46% 0.00% 0.00% 120.25% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 111.97 57.72 37.42 38.80 39.33 37.11 120.30 -4.68%
EPS 8.96 5.84 3.59 3.73 3.42 3.92 19.79 -41.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.57 0.55 0.54 0.50 0.00 0.00 0.47 13.76%
Adjusted Per Share Value based on latest NOSH - 390,000
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 106.38 54.84 29.34 28.52 28.92 27.28 22.83 179.76%
EPS 8.51 5.55 2.68 2.74 2.51 2.89 10.73 -14.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5415 0.5225 0.4235 0.3676 0.00 0.00 0.0892 233.87%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 - - - - -
Price 1.06 0.605 0.465 0.00 0.00 0.00 0.00 -
P/RPS 0.95 1.05 1.24 0.00 0.00 0.00 0.00 -
P/EPS 11.83 10.35 13.59 0.00 0.00 0.00 0.00 -
EY 8.45 9.66 7.36 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.10 0.86 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 14/08/15 21/05/15 27/02/15 09/12/14 - - - -
Price 1.14 1.09 0.575 0.00 0.00 0.00 0.00 -
P/RPS 1.02 1.89 1.54 0.00 0.00 0.00 0.00 -
P/EPS 12.73 18.65 16.81 0.00 0.00 0.00 0.00 -
EY 7.86 5.36 5.95 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.98 1.06 0.00 0.00 0.00 0.00 -

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 & YoY figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments

Post a Comment