[EKA] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock

[EKA] EKA NOODLES BERHAD

Announcement Date

26-Nov-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2009

Quarter

30-Sep-2009 [#3]

Profit Trend

QoQ- -6.09%

YoY- -11.6%

Quarter Report

KRB_30.09.09_3rd Quarter Results.pdf

Latest QR

Upcoming QR

EKA's Result

EKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Annualized Quarter Result
Revenue	201,022	215,824	189,493	189,580	197,424	176,656	168,944	12.32%
YoY %	-6.86%	13.90%	-0.05%	-3.97%	11.76%	4.56%	-	-
Horiz. %	118.99%	127.75%	112.16%	112.21%	116.86%	104.56%	100.00%	-
PBT	-57,438	3,484	4,747	5,312	5,602	5,104	-508	2258.58%
YoY %	-1,748.62%	-26.61%	-10.64%	-5.18%	9.76%	1,104.72%	-	-
Horiz. %	11,306.69%	-685.83%	-934.45%	-1,045.67%	-1,102.76%	-1,004.72%	100.00%	-
Tax	-884	-772	-264	-1,157	-1,178	-456	-2,085	-43.65%
YoY %	-14.51%	-192.42%	77.18%	1.78%	-158.33%	78.13%	-	-
Horiz. %	42.40%	37.03%	12.66%	55.49%	56.50%	21.87%	100.00%	-
NP	-58,322	2,712	4,483	4,154	4,424	4,648	-2,593	701.36%
YoY %	-2,250.52%	-39.50%	7.92%	-6.10%	-4.82%	279.25%	-	-
Horiz. %	2,249.21%	-104.59%	-172.89%	-160.20%	-170.61%	-179.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-58,322	2,712	4,483	4,154	4,424	4,648	-2,593	701.36%
YoY %	-2,250.52%	-39.50%	7.92%	-6.10%	-4.82%	279.25%	-	-
Horiz. %	2,249.21%	-104.59%	-172.89%	-160.20%	-170.61%	-179.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	22.16%	5.56%	21.78%	21.03%	8.93%	-	-
YoY %	-	298.56%	-74.47%	3.57%	135.50%	0.00%	-	-
Horiz. %	-	248.15%	62.26%	243.90%	235.50%	100.00%	-	-
Total Cost	259,344	213,112	185,010	185,425	193,000	172,008	171,537	31.82%
YoY %	21.69%	15.19%	-0.22%	-3.92%	12.20%	0.27%	-	-
Horiz. %	151.19%	124.24%	107.85%	108.10%	112.51%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	61,202	92,014	91,311	89,884	87,758	82,501	81,540	-17.45%
YoY %	-33.49%	0.77%	1.59%	2.42%	6.37%	1.18%	-	-
Horiz. %	75.06%	112.85%	111.98%	110.23%	107.63%	101.18%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Dividend
Div	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-
Div Payout %	-	-	-	-	-	-	-	-
YoY %	-	-	-	-	-	-	-	-
Horiz. %	-	-	-	-	-	-	-	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Equity
Net Worth	61,202	92,014	91,311	89,884	87,758	82,501	81,540	-17.45%
YoY %	-33.49%	0.77%	1.59%	2.42%	6.37%	1.18%	-	-
Horiz. %	75.06%	112.85%	111.98%	110.23%	107.63%	101.18%	100.00%	-
NOSH	120,004	121,071	120,146	119,846	120,217	116,200	119,913	0.05%
YoY %	-0.88%	0.77%	0.25%	-0.31%	3.46%	-3.10%	-	-
Horiz. %	100.08%	100.97%	100.19%	99.94%	100.25%	96.90%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Ratio Analysis
NP Margin	-29.01%	1.26%	2.37%	2.19%	2.24%	2.63%	-1.53%	-
YoY %	-2,402.38%	-46.84%	8.22%	-2.23%	-14.83%	271.90%	-	-
Horiz. %	1,896.08%	-82.35%	-154.90%	-143.14%	-146.41%	-171.90%	100.00%	-
ROE	-95.29%	2.95%	4.91%	4.62%	5.04%	5.63%	-3.18%	-
YoY %	-3,330.17%	-39.92%	6.28%	-8.33%	-10.48%	277.04%	-	-
Horiz. %	2,996.54%	-92.77%	-154.40%	-145.28%	-158.49%	-177.04%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Per Share
RPS	167.51	178.26	157.72	158.19	164.22	152.03	140.89	12.26%
YoY %	-6.03%	13.02%	-0.30%	-3.67%	8.02%	7.91%	-	-
Horiz. %	118.89%	126.52%	111.95%	112.28%	116.56%	107.91%	100.00%	-
EPS	-48.60	2.24	3.74	3.47	3.68	4.00	-2.16	701.55%
YoY %	-2,269.64%	-40.11%	7.78%	-5.71%	-8.00%	285.19%	-	-
Horiz. %	2,250.00%	-103.70%	-173.15%	-160.65%	-170.37%	-185.19%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.51	0.76	0.76	0.75	0.73	0.71	0.68	-17.49%
YoY %	-32.89%	0.00%	1.33%	2.74%	2.82%	4.41%	-	-
Horiz. %	75.00%	111.76%	111.76%	110.29%	107.35%	104.41%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Adjusted Per Share Value based on latest NOSH - 120,533
RPS	64.43	69.17	60.73	60.76	63.28	56.62	54.15	12.32%
YoY %	-6.85%	13.90%	-0.05%	-3.98%	11.76%	4.56%	-	-
Horiz. %	118.98%	127.74%	112.15%	112.21%	116.86%	104.56%	100.00%	-
EPS	-18.69	0.87	1.44	1.33	1.42	1.49	-0.83	701.98%
YoY %	-2,248.28%	-39.58%	8.27%	-6.34%	-4.70%	279.52%	-	-
Horiz. %	2,251.81%	-104.82%	-173.49%	-160.24%	-171.08%	-179.52%	100.00%	-
DPS	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NAPS	0.1962	0.2949	0.2927	0.2881	0.2813	0.2644	0.2613	-17.43%
YoY %	-33.47%	0.75%	1.60%	2.42%	6.39%	1.19%	-	-
Horiz. %	75.09%	112.86%	112.02%	110.26%	107.65%	101.19%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	-
Price	0.26	0.44	0.44	0.42	0.42	0.43	0.45	-
P/RPS	0.16	0.25	0.28	0.27	0.26	0.28	0.32	-37.08%
YoY %	-36.00%	-10.71%	3.70%	3.85%	-7.14%	-12.50%	-	-
Horiz. %	50.00%	78.12%	87.50%	84.38%	81.25%	87.50%	100.00%	-
P/EPS	-0.53	19.64	11.79	12.12	11.41	10.75	-20.81	-91.40%
YoY %	-102.70%	66.58%	-2.72%	6.22%	6.14%	151.66%	-	-
Horiz. %	2.55%	-94.38%	-56.66%	-58.24%	-54.83%	-51.66%	100.00%	-
EY	-186.92	5.09	8.48	8.25	8.76	9.30	-4.81	1055.00%
YoY %	-3,772.30%	-39.98%	2.79%	-5.82%	-5.81%	293.35%	-	-
Horiz. %	3,886.07%	-105.82%	-176.30%	-171.52%	-182.12%	-193.35%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.51	0.58	0.58	0.56	0.58	0.61	0.66	-15.83%
YoY %	-12.07%	0.00%	3.57%	-3.45%	-4.92%	-7.58%	-	-
Horiz. %	77.27%	87.88%	87.88%	84.85%	87.88%	92.42%	100.00%	-

	30/06/10	31/03/10	31/12/09	30/09/09	30/06/09	31/03/09	31/12/08	CAGR
Price Multiplier on Announcement Date
Date	30/08/10	27/05/10	25/02/10	26/11/09	25/08/09	28/05/09	27/02/09	-
Price	0.19	0.26	0.43	0.44	0.44	0.43	0.44	-
P/RPS	0.11	0.15	0.27	0.28	0.27	0.28	0.31	-49.97%
YoY %	-26.67%	-44.44%	-3.57%	3.70%	-3.57%	-9.68%	-	-
Horiz. %	35.48%	48.39%	87.10%	90.32%	87.10%	90.32%	100.00%	-
P/EPS	-0.39	11.61	11.52	12.69	11.96	10.75	-20.35	-92.89%
YoY %	-103.36%	0.78%	-9.22%	6.10%	11.26%	152.83%	-	-
Horiz. %	1.92%	-57.05%	-56.61%	-62.36%	-58.77%	-52.83%	100.00%	-
EY	-255.79	8.62	8.68	7.88	8.36	9.30	-4.91	1305.00%
YoY %	-3,067.40%	-0.69%	10.15%	-5.74%	-10.11%	289.41%	-	-
Horiz. %	5,209.57%	-175.56%	-176.78%	-160.49%	-170.26%	-189.41%	100.00%	-
DY	0.00	0.00	0.00	0.00	0.00	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
P/NAPS	0.37	0.34	0.57	0.59	0.60	0.61	0.65	-31.38%
YoY %	8.82%	-40.35%	-3.39%	-1.67%	-1.64%	-6.15%	-	-
Horiz. %	56.92%	52.31%	87.69%	90.77%	92.31%	93.85%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos