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

Stock
[EATECH] E.A.TECHNIQUE (M) BERHAD
Announcement Date
09-Dec-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 63.92%
YoY- -79.66%
Quarter Report
Latest QR
Upcoming QR
EATECH's Result
EATECH's Financial Summary
View:
Show?
Cumulative Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 282,171 72,727 155,657 113,478 76,699 36,184 121,118 76.01%
PBT 30,136 8,656 19,686 13,261 9,356 4,587 59,368 -36.44%
Tax -7,564 -1,290 -5,452 -2,354 -2,702 -751 -2,465 111.59%
NP 22,572 7,366 14,234 10,907 6,654 3,836 56,903 -46.10%
-
NP to SH 22,572 7,366 14,234 10,907 6,654 3,836 56,903 -46.10%
-
Tax Rate 25.10% 14.90% 27.69% 17.75% 28.88% 16.37% 4.15% -
Total Cost 259,599 65,361 141,423 102,571 70,045 32,348 64,215 154.42%
-
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 7.86% 2.66% 6.34% 5.59% 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 55.99 14.43 37.42 29.10 19.67 9.28 120.30 -40.02%
EPS 4.48 1.46 3.59 2.80 1.71 0.98 19.79 -62.95%
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 53.19 13.71 29.34 21.39 14.46 6.82 22.83 76.01%
EPS 4.25 1.39 2.68 2.06 1.25 0.72 10.73 -46.15%
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 1.89 4.19 1.24 0.00 0.00 0.00 0.00 -
P/EPS 23.67 41.40 13.59 0.00 0.00 0.00 0.00 -
EY 4.23 2.42 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 2.04 7.55 1.54 0.00 0.00 0.00 0.00 -
P/EPS 25.45 74.58 16.81 0.00 0.00 0.00 0.00 -
EY 3.93 1.34 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