[EKA] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
27-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 34.98%
YoY- -40.05%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 197,424 176,656 168,944 161,394 155,148 157,104 107,881 49.66%
PBT 5,602 5,104 -508 7,220 7,718 7,492 11,812 -39.21%
Tax -1,178 -456 -2,085 -2,520 -4,236 -4,540 -1,041 8.59%
NP 4,424 4,648 -2,593 4,700 3,482 2,952 10,771 -44.77%
-
NP to SH 4,424 4,648 -2,593 4,700 3,482 2,952 10,771 -44.77%
-
Tax Rate 21.03% 8.93% - 34.90% 54.88% 60.60% 8.81% -
Total Cost 193,000 172,008 171,537 156,694 151,666 154,152 97,110 58.14%
-
Net Worth 87,758 82,501 81,540 91,163 87,650 88,559 80,868 5.60%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 87,758 82,501 81,540 91,163 87,650 88,559 80,868 5.60%
NOSH 120,217 116,200 119,913 121,551 120,068 122,999 113,900 3.66%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 2.24% 2.63% -1.53% 2.91% 2.24% 1.88% 9.98% -
ROE 5.04% 5.63% -3.18% 5.16% 3.97% 3.33% 13.32% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 164.22 152.03 140.89 132.78 129.22 127.73 94.72 44.36%
EPS 3.68 4.00 -2.16 3.87 2.90 2.40 9.00 -44.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.71 0.68 0.75 0.73 0.72 0.71 1.87%
Adjusted Per Share Value based on latest NOSH - 110,200
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 63.28 56.62 54.15 51.73 49.73 50.35 34.58 49.66%
EPS 1.42 1.49 -0.83 1.51 1.12 0.95 3.45 -44.69%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2813 0.2644 0.2613 0.2922 0.2809 0.2838 0.2592 5.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.42 0.43 0.45 0.46 0.52 0.65 0.71 -
P/RPS 0.26 0.28 0.32 0.35 0.40 0.51 0.75 -50.68%
P/EPS 11.41 10.75 -20.81 11.90 17.93 27.08 7.51 32.19%
EY 8.76 9.30 -4.81 8.41 5.58 3.69 13.32 -24.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.66 0.61 0.71 0.90 1.00 -30.47%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 25/08/09 28/05/09 27/02/09 27/11/08 28/08/08 29/05/08 28/02/08 -
Price 0.44 0.43 0.44 0.44 0.50 0.54 0.70 -
P/RPS 0.27 0.28 0.31 0.33 0.39 0.42 0.74 -48.97%
P/EPS 11.96 10.75 -20.35 11.38 17.24 22.50 7.40 37.76%
EY 8.36 9.30 -4.91 8.79 5.80 4.44 13.51 -27.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.61 0.65 0.59 0.68 0.75 0.99 -28.40%

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