[EKA] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 67.83%
YoY- 82.22%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 129,748 123,310 92,108 40,967 80,724 89,782 94,752 23.24%
PBT 820 -27,433 -8,291 -8,038 -24,944 -7,638 -6,052 -
Tax 0 725 -178 -7 -64 -400 -700 -
NP 820 -26,708 -8,469 -8,045 -25,008 -8,038 -6,752 -
-
NP to SH 820 -26,708 -8,469 -8,045 -25,008 -8,038 -6,752 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 128,928 150,018 100,577 49,012 105,732 97,820 101,504 17.23%
-
Net Worth 22,911 22,806 32,416 22,807 34,796 40,789 43,097 -34.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 22,911 22,806 32,416 22,807 34,796 40,789 43,097 -34.30%
NOSH 120,588 120,035 120,060 120,039 119,988 119,970 119,716 0.48%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.63% -21.66% -9.20% -19.64% -30.98% -8.95% -7.13% -
ROE 3.58% -117.11% -26.13% -35.27% -71.87% -19.71% -15.67% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 107.60 102.73 76.72 34.13 67.28 74.84 79.15 22.64%
EPS 0.68 -22.25 -7.05 -6.70 -20.84 -6.70 -5.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.27 0.19 0.29 0.34 0.36 -34.61%
Adjusted Per Share Value based on latest NOSH - 120,335
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 41.59 39.52 29.52 13.13 25.87 28.78 30.37 23.24%
EPS 0.26 -8.56 -2.71 -2.58 -8.02 -2.58 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0731 0.1039 0.0731 0.1115 0.1307 0.1381 -34.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.49 0.57 0.35 0.34 0.46 0.22 -
P/RPS 0.37 0.48 0.74 1.03 0.51 0.06 0.15 82.26%
P/EPS 58.82 -2.20 -8.08 -5.22 -1.63 -0.20 -0.53 -
EY 1.70 -45.41 -12.38 -19.15 -61.30 -492.01 -187.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.58 2.11 1.84 1.17 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 30/05/11 -
Price 0.46 0.51 0.40 0.45 0.27 0.41 0.22 -
P/RPS 0.43 0.50 0.52 1.32 0.40 0.05 0.15 101.41%
P/EPS 67.65 -2.29 -5.67 -6.71 -1.30 -0.18 -0.53 -
EY 1.48 -43.63 -17.64 -14.89 -77.19 -552.02 -187.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.68 1.48 2.37 0.93 0.00 0.00 -

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
Post a Comment