[EKA] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -4.97%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 75,100 74,080 71,745 70,558 70,142 69,460 69,619 5.18%
PBT 11,882 11,524 25,512 10,317 10,966 10,668 10,101 11.44%
Tax -598 -396 -1,649 -649 -792 -760 -8,380 -82.82%
NP 11,284 11,128 23,863 9,668 10,174 9,908 1,721 250.71%
-
NP to SH 11,284 11,128 23,863 9,668 10,174 9,908 8,473 21.06%
-
Tax Rate 5.03% 3.44% 6.46% 6.29% 7.22% 7.12% 82.96% -
Total Cost 63,816 62,952 47,882 60,890 59,968 59,552 67,898 -4.05%
-
Net Worth 74,696 72,332 69,883 66,812 64,382 62,324 50,444 29.94%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,696 72,332 69,883 66,812 64,382 62,324 50,444 29.94%
NOSH 79,464 79,485 80,077 79,681 79,484 79,903 67,784 11.19%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.03% 15.02% 33.26% 13.70% 14.50% 14.26% 2.47% -
ROE 15.11% 15.38% 34.15% 14.47% 15.80% 15.90% 16.80% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 94.51 93.20 89.59 88.55 88.25 86.93 102.71 -5.40%
EPS 14.20 14.00 29.80 12.13 12.80 12.40 12.50 8.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.8727 0.8385 0.81 0.78 0.7442 16.86%
Adjusted Per Share Value based on latest NOSH - 80,148
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 24.07 23.74 23.00 22.61 22.48 22.26 22.31 5.19%
EPS 3.62 3.57 7.65 3.10 3.26 3.18 2.72 21.01%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.2318 0.224 0.2141 0.2064 0.1998 0.1617 29.93%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.23 1.25 1.32 1.41 1.54 1.84 0.00 -
P/RPS 1.30 1.34 1.47 1.59 1.75 2.12 0.00 -
P/EPS 8.66 8.93 4.43 11.62 12.03 14.84 0.00 -
EY 11.54 11.20 22.58 8.61 8.31 6.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.37 1.51 1.68 1.90 2.36 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 01/03/05 22/11/04 17/08/04 24/05/04 25/02/04 -
Price 1.22 1.25 1.26 1.31 1.25 1.50 1.45 -
P/RPS 1.29 1.34 1.41 1.48 1.42 1.73 1.41 -5.76%
P/EPS 8.59 8.93 4.23 10.80 9.77 12.10 11.60 -18.16%
EY 11.64 11.20 23.65 9.26 10.24 8.27 8.62 22.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 1.44 1.56 1.54 1.92 1.95 -23.70%

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