[EATECH] QoQ TTM Result on 30-Sep-2024 [#3]

Announcement Date
14-Nov-2024
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2024
Quarter
30-Sep-2024 [#3]
Profit Trend
QoQ- 20.47%
YoY- 205.22%
View:
Show?
TTM Result
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Revenue 122,663 126,499 126,673 129,971 133,079 141,673 153,181 -13.70%
PBT 211,154 189,435 162,245 29,283 29,879 32,509 32,885 243.52%
Tax -56,824 -56,993 -52,304 -6,187 -6,187 10,883 11,066 -
NP 154,330 132,442 109,941 23,096 23,692 43,392 43,951 130.14%
-
NP to SH 154,330 132,442 109,941 23,096 23,692 43,392 43,951 130.14%
-
Tax Rate 26.91% 30.09% 32.24% 21.13% 20.71% -33.48% -33.65% -
Total Cost -31,667 -5,943 16,732 106,875 109,387 98,281 109,230 -
-
Net Worth 291,418 265,250 238,725 63,659 58,354 58,354 53,050 209.72%
Dividend
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Net Worth 291,418 265,250 238,725 63,659 58,354 58,354 53,050 209.72%
NOSH 1,324,631 1,326,250 1,326,250 530,500 530,500 530,500 530,500 83.54%
Ratio Analysis
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
NP Margin 125.82% 104.70% 86.79% 17.77% 17.80% 30.63% 28.69% -
ROE 52.96% 49.93% 46.05% 36.28% 40.60% 74.36% 82.85% -
Per Share
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 9.26 9.54 9.55 24.50 25.09 26.71 28.87 -52.98%
EPS 11.65 9.99 8.29 4.35 4.47 8.18 8.28 25.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.20 0.18 0.12 0.11 0.11 0.10 68.75%
Adjusted Per Share Value based on latest NOSH - 1,326,250
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
RPS 9.26 9.55 9.56 9.81 10.05 10.70 11.56 -13.69%
EPS 11.65 10.00 8.30 1.74 1.79 3.28 3.32 130.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.22 0.2002 0.1802 0.0481 0.0441 0.0441 0.04 209.97%
Price Multiplier on Financial Quarter End Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 31/12/24 30/09/24 28/06/24 29/03/24 29/12/23 29/09/23 30/06/23 -
Price 0.30 0.31 0.34 0.31 0.325 0.275 0.18 -
P/RPS 3.24 3.25 3.56 1.27 1.30 1.03 0.62 199.63%
P/EPS 2.57 3.10 4.10 7.12 7.28 3.36 2.17 11.88%
EY 38.84 32.21 24.38 14.04 13.74 29.74 46.03 -10.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.55 1.89 2.58 2.95 2.50 1.80 -16.97%
Price Multiplier on Announcement Date
31/12/24 30/09/24 30/06/24 31/03/24 31/12/23 30/09/23 30/06/23 CAGR
Date 14/02/25 14/11/24 30/08/24 27/05/24 28/02/24 27/11/23 24/08/23 -
Price 0.305 0.295 0.31 0.32 0.265 0.315 0.265 -
P/RPS 3.29 3.09 3.25 1.31 1.06 1.18 0.92 132.94%
P/EPS 2.62 2.95 3.74 7.35 5.93 3.85 3.20 -12.42%
EY 38.20 33.85 26.74 13.61 16.85 25.97 31.26 14.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.47 1.72 2.67 2.41 2.86 2.65 -34.83%

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