[EKA] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.87%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 120,858 120,396 121,196 107,881 106,672 99,858 91,844 20.06%
PBT 7,060 11,228 12,588 11,812 12,681 11,776 11,988 -29.71%
Tax 780 344 708 -1,041 -1,705 -1,704 -1,912 -
NP 7,840 11,572 13,296 10,771 10,976 10,072 10,076 -15.39%
-
NP to SH 7,840 11,572 13,296 10,771 10,976 10,072 10,076 -15.39%
-
Tax Rate -11.05% -3.06% -5.62% 8.81% 13.45% 14.47% 15.95% -
Total Cost 113,018 108,824 107,900 97,110 95,696 89,786 81,768 24.05%
-
Net Worth 92,399 95,227 90,222 88,669 86,268 84,772 82,767 7.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,400 - - - -
Div Payout % - - - 13.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 92,399 95,227 90,222 88,669 86,268 84,772 82,767 7.60%
NOSH 120,000 120,541 118,714 119,677 119,304 119,904 119,952 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.49% 9.61% 10.97% 9.98% 10.29% 10.09% 10.97% -
ROE 8.48% 12.15% 14.74% 12.15% 12.72% 11.88% 12.17% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 100.72 99.88 102.09 90.14 89.41 83.28 76.57 20.03%
EPS 6.53 9.60 11.20 9.00 9.20 8.40 8.40 -15.44%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.76 0.7409 0.7231 0.707 0.69 7.58%
Adjusted Per Share Value based on latest NOSH - 120,571
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 38.74 38.59 38.84 34.58 34.19 32.01 29.44 20.06%
EPS 2.51 3.71 4.26 3.45 3.52 3.23 3.23 -15.46%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.2962 0.3052 0.2892 0.2842 0.2765 0.2717 0.2653 7.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.72 0.80 0.84 0.94 0.96 1.08 1.08 -
P/RPS 0.71 0.80 0.82 1.04 1.07 1.30 1.41 -36.68%
P/EPS 11.02 8.33 7.50 10.44 10.43 12.86 12.86 -9.77%
EY 9.07 12.00 13.33 9.57 9.58 7.78 7.78 10.75%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 1.11 1.27 1.33 1.53 1.57 -28.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 28/05/07 28/02/07 28/11/06 29/08/06 29/05/06 -
Price 0.70 0.78 0.85 0.88 0.96 0.90 0.96 -
P/RPS 0.70 0.78 0.83 0.98 1.07 1.08 1.25 -32.03%
P/EPS 10.71 8.13 7.59 9.78 10.43 10.71 11.43 -4.24%
EY 9.33 12.31 13.18 10.23 9.58 9.33 8.75 4.36%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 1.19 1.33 1.27 1.39 -24.58%

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