[EATECH] QoQ TTM Result on 31-Mar-2015 [#1]

Stock
[EATECH] E.A.TECHNIQUE (M) BERHAD
Announcement Date
21-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 25.01%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EATECH's Result
EATECH's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 536,530 442,301 361,129 192,200 155,657 147,939 145,105 138.54%
PBT 23,680 44,268 40,516 23,805 19,736 18,115 23,067 1.75%
Tax -4,281 -13,512 -10,481 -6,158 -5,619 -3,404 -4,973 -9.48%
NP 19,399 30,756 30,035 17,647 14,117 14,711 18,094 4.73%
-
NP to SH 19,399 30,756 30,035 17,647 14,117 14,711 18,094 4.73%
-
Tax Rate 18.08% 30.52% 25.87% 25.87% 28.47% 18.79% 21.56% -
Total Cost 517,131 411,545 331,094 174,553 141,540 133,228 127,011 154.32%
-
Net Worth 272,160 292,926 287,000 277,486 224,651 195,000 0 -
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - 3,900 3,900 3,900 3,900 - -
Div Payout % - - 12.98% 22.10% 27.63% 26.51% - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 272,160 292,926 287,000 277,486 224,651 195,000 0 -
NOSH 504,000 504,000 504,000 504,000 416,022 390,000 390,000 18.58%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 3.62% 6.95% 8.32% 9.18% 9.07% 9.94% 12.47% -
ROE 7.13% 10.50% 10.47% 6.36% 6.28% 7.54% 0.00% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 106.45 87.58 71.72 38.10 37.42 37.93 37.21 101.13%
EPS 3.85 6.09 5.97 3.50 3.39 3.77 4.64 -11.66%
DPS 0.00 0.00 0.77 0.77 0.94 1.00 0.00 -
NAPS 0.54 0.58 0.57 0.55 0.54 0.50 0.00 -
Adjusted Per Share Value based on latest NOSH - 504,000
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 40.45 33.35 27.23 14.49 11.74 11.15 10.94 138.54%
EPS 1.46 2.32 2.26 1.33 1.06 1.11 1.36 4.83%
DPS 0.00 0.00 0.29 0.29 0.29 0.29 0.00 -
NAPS 0.2052 0.2209 0.2164 0.2092 0.1694 0.147 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 - - -
Price 1.11 1.05 1.06 0.605 0.465 0.00 0.00 -
P/RPS 1.04 1.20 1.48 1.59 1.24 0.00 0.00 -
P/EPS 28.84 17.24 17.77 17.30 13.70 0.00 0.00 -
EY 3.47 5.80 5.63 5.78 7.30 0.00 0.00 -
DY 0.00 0.00 0.73 1.28 2.02 0.00 0.00 -
P/NAPS 2.06 1.81 1.86 1.10 0.86 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 29/02/16 24/11/15 14/08/15 - - - - -
Price 1.04 1.34 1.14 0.00 0.00 0.00 0.00 -
P/RPS 0.98 1.53 1.59 0.00 0.00 0.00 0.00 -
P/EPS 27.02 22.00 19.11 0.00 0.00 0.00 0.00 -
EY 3.70 4.54 5.23 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.68 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.31 2.00 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