[EKA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.82%
YoY- 27.05%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 215,824 189,493 189,580 197,424 176,656 168,944 161,394 21.39%
PBT 3,484 4,747 5,312 5,602 5,104 -508 7,220 -38.50%
Tax -772 -264 -1,157 -1,178 -456 -2,085 -2,520 -54.58%
NP 2,712 4,483 4,154 4,424 4,648 -2,593 4,700 -30.71%
-
NP to SH 2,712 4,483 4,154 4,424 4,648 -2,593 4,700 -30.71%
-
Tax Rate 22.16% 5.56% 21.78% 21.03% 8.93% - 34.90% -
Total Cost 213,112 185,010 185,425 193,000 172,008 171,537 156,694 22.77%
-
Net Worth 92,014 91,311 89,884 87,758 82,501 81,540 91,163 0.62%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 92,014 91,311 89,884 87,758 82,501 81,540 91,163 0.62%
NOSH 121,071 120,146 119,846 120,217 116,200 119,913 121,551 -0.26%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.26% 2.37% 2.19% 2.24% 2.63% -1.53% 2.91% -
ROE 2.95% 4.91% 4.62% 5.04% 5.63% -3.18% 5.16% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 178.26 157.72 158.19 164.22 152.03 140.89 132.78 21.71%
EPS 2.24 3.74 3.47 3.68 4.00 -2.16 3.87 -30.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.76 0.75 0.73 0.71 0.68 0.75 0.88%
Adjusted Per Share Value based on latest NOSH - 120,574
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 69.17 60.73 60.76 63.28 56.62 54.15 51.73 21.39%
EPS 0.87 1.44 1.33 1.42 1.49 -0.83 1.51 -30.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.2927 0.2881 0.2813 0.2644 0.2613 0.2922 0.61%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.44 0.44 0.42 0.42 0.43 0.45 0.46 -
P/RPS 0.25 0.28 0.27 0.26 0.28 0.32 0.35 -20.11%
P/EPS 19.64 11.79 12.12 11.41 10.75 -20.81 11.90 39.69%
EY 5.09 8.48 8.25 8.76 9.30 -4.81 8.41 -28.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.58 0.56 0.58 0.61 0.66 0.61 -3.30%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 27/05/10 25/02/10 26/11/09 25/08/09 28/05/09 27/02/09 27/11/08 -
Price 0.26 0.43 0.44 0.44 0.43 0.44 0.44 -
P/RPS 0.15 0.27 0.28 0.27 0.28 0.31 0.33 -40.91%
P/EPS 11.61 11.52 12.69 11.96 10.75 -20.35 11.38 1.34%
EY 8.62 8.68 7.88 8.36 9.30 -4.91 8.79 -1.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.57 0.59 0.60 0.61 0.65 0.59 -30.77%

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