[EATECH] QoQ Cumulative Quarter 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- -48.25%
YoY- 92.02%
Quarter Report
Latest QR
Upcoming QR
EATECH's Result
EATECH's Financial Summary
View:
Show?
Cumulative Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 536,530 401,168 282,171 72,727 155,657 113,478 76,699 264.47%
PBT 15,818 36,892 30,136 8,656 19,686 13,261 9,356 41.78%
Tax -4,281 -10,698 -7,564 -1,290 -5,452 -2,354 -2,702 35.79%
NP 11,537 26,194 22,572 7,366 14,234 10,907 6,654 44.17%
-
NP to SH 11,537 26,194 22,572 7,366 14,234 10,907 6,654 44.17%
-
Tax Rate 27.06% 29.00% 25.10% 14.90% 27.69% 17.75% 28.88% -
Total Cost 524,993 374,974 259,599 65,361 141,423 102,571 70,045 281.58%
-
Net Worth 272,160 292,319 287,279 277,200 224,651 195,000 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 - 6,300 - - - - - -
Div Payout % - 24.05% - - - - - -
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 272,160 292,319 287,279 277,200 224,651 195,000 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 2.15% 6.53% 8.00% 10.13% 9.14% 9.61% 8.68% -
ROE 4.24% 8.96% 7.86% 2.66% 6.34% 5.59% 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 79.60 55.99 14.43 37.42 29.10 19.67 207.29%
EPS 2.29 5.20 4.48 1.46 3.59 2.80 1.71 21.43%
DPS 0.00 1.25 0.00 0.00 0.00 0.00 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 30.25 21.28 5.48 11.74 8.56 5.78 264.57%
EPS 0.87 1.98 1.70 0.56 1.07 0.82 0.50 44.52%
DPS 0.00 0.48 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2052 0.2204 0.2166 0.209 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 1.32 1.89 4.19 1.24 0.00 0.00 -
P/EPS 48.49 20.20 23.67 41.40 13.59 0.00 0.00 -
EY 2.06 4.95 4.23 2.42 7.36 0.00 0.00 -
DY 0.00 1.19 0.00 0.00 0.00 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 21/05/15 27/02/15 09/12/14 - -
Price 1.04 1.34 1.14 1.09 0.575 0.00 0.00 -
P/RPS 0.98 1.68 2.04 7.55 1.54 0.00 0.00 -
P/EPS 45.43 25.78 25.45 74.58 16.81 0.00 0.00 -
EY 2.20 3.88 3.93 1.34 5.95 0.00 0.00 -
DY 0.00 0.93 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 2.31 2.00 1.98 1.06 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