[EKA] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -4.21%
YoY- 11.81%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 99,858 91,844 78,828 75,888 75,100 74,080 71,745 24.73%
PBT 11,776 11,988 12,183 12,140 11,882 11,524 25,512 -40.35%
Tax -1,704 -1,912 -1,354 -1,330 -598 -396 -1,649 2.21%
NP 10,072 10,076 10,829 10,809 11,284 11,128 23,863 -43.82%
-
NP to SH 10,072 10,076 10,829 10,809 11,284 11,128 23,863 -43.82%
-
Tax Rate 14.47% 15.95% 11.11% 10.96% 5.03% 3.44% 6.46% -
Total Cost 89,786 81,768 67,999 65,078 63,816 62,952 47,882 52.23%
-
Net Worth 84,772 82,767 79,412 75,108 74,696 72,332 69,883 13.78%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 84,772 82,767 79,412 75,108 74,696 72,332 69,883 13.78%
NOSH 119,904 119,952 120,322 119,220 79,464 79,485 80,077 30.98%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 10.09% 10.97% 13.74% 14.24% 15.03% 15.02% 33.26% -
ROE 11.88% 12.17% 13.64% 14.39% 15.11% 15.38% 34.15% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 83.28 76.57 65.51 63.65 94.51 93.20 89.59 -4.76%
EPS 8.40 8.40 9.00 9.07 14.20 14.00 29.80 -57.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.69 0.66 0.63 0.94 0.91 0.8727 -13.13%
Adjusted Per Share Value based on latest NOSH - 117,380
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 32.01 29.44 25.27 24.32 24.07 23.74 23.00 24.72%
EPS 3.23 3.23 3.47 3.46 3.62 3.57 7.65 -43.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2717 0.2653 0.2545 0.2407 0.2394 0.2318 0.224 13.77%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.08 1.08 0.77 0.78 1.23 1.25 1.32 -
P/RPS 1.30 1.41 1.18 1.23 1.30 1.34 1.47 -7.88%
P/EPS 12.86 12.86 8.56 8.60 8.66 8.93 4.43 103.89%
EY 7.78 7.78 11.69 11.62 11.54 11.20 22.58 -50.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.57 1.17 1.24 1.31 1.37 1.51 0.88%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 29/11/05 25/08/05 25/05/05 01/03/05 -
Price 0.90 0.96 0.75 0.77 1.22 1.25 1.26 -
P/RPS 1.08 1.25 1.14 1.21 1.29 1.34 1.41 -16.32%
P/EPS 10.71 11.43 8.33 8.49 8.59 8.93 4.23 86.08%
EY 9.33 8.75 12.00 11.77 11.64 11.20 23.65 -46.30%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.39 1.14 1.22 1.30 1.37 1.44 -8.05%

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