[EKA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -0.04%
YoY- -10.74%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 121,196 107,881 106,672 99,858 91,844 78,828 75,888 36.66%
PBT 12,588 11,812 12,681 11,776 11,988 12,183 12,140 2.44%
Tax 708 -1,041 -1,705 -1,704 -1,912 -1,354 -1,330 -
NP 13,296 10,771 10,976 10,072 10,076 10,829 10,809 14.81%
-
NP to SH 13,296 10,771 10,976 10,072 10,076 10,829 10,809 14.81%
-
Tax Rate -5.62% 8.81% 13.45% 14.47% 15.95% 11.11% 10.96% -
Total Cost 107,900 97,110 95,696 89,786 81,768 67,999 65,078 40.12%
-
Net Worth 90,222 88,669 86,268 84,772 82,767 79,412 75,108 13.01%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - 1,400 - - - - - -
Div Payout % - 13.00% - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 90,222 88,669 86,268 84,772 82,767 79,412 75,108 13.01%
NOSH 118,714 119,677 119,304 119,904 119,952 120,322 119,220 -0.28%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 10.97% 9.98% 10.29% 10.09% 10.97% 13.74% 14.24% -
ROE 14.74% 12.15% 12.72% 11.88% 12.17% 13.64% 14.39% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 102.09 90.14 89.41 83.28 76.57 65.51 63.65 37.06%
EPS 11.20 9.00 9.20 8.40 8.40 9.00 9.07 15.11%
DPS 0.00 1.17 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.7409 0.7231 0.707 0.69 0.66 0.63 13.33%
Adjusted Per Share Value based on latest NOSH - 120,000
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 38.84 34.58 34.19 32.01 29.44 25.27 24.32 36.66%
EPS 4.26 3.45 3.52 3.23 3.23 3.47 3.46 14.88%
DPS 0.00 0.45 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2892 0.2842 0.2765 0.2717 0.2653 0.2545 0.2407 13.03%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.84 0.94 0.96 1.08 1.08 0.77 0.78 -
P/RPS 0.82 1.04 1.07 1.30 1.41 1.18 1.23 -23.70%
P/EPS 7.50 10.44 10.43 12.86 12.86 8.56 8.60 -8.72%
EY 13.33 9.57 9.58 7.78 7.78 11.69 11.62 9.59%
DY 0.00 1.24 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.11 1.27 1.33 1.53 1.57 1.17 1.24 -7.12%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 28/02/07 28/11/06 29/08/06 29/05/06 28/02/06 29/11/05 -
Price 0.85 0.88 0.96 0.90 0.96 0.75 0.77 -
P/RPS 0.83 0.98 1.07 1.08 1.25 1.14 1.21 -22.23%
P/EPS 7.59 9.78 10.43 10.71 11.43 8.33 8.49 -7.20%
EY 13.18 10.23 9.58 9.33 8.75 12.00 11.77 7.84%
DY 0.00 1.33 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.19 1.33 1.27 1.39 1.14 1.22 -5.54%

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