[EKA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 279.25%
YoY- 57.45%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 189,493 189,580 197,424 176,656 168,944 161,394 155,148 14.21%
PBT 4,747 5,312 5,602 5,104 -508 7,220 7,718 -27.61%
Tax -264 -1,157 -1,178 -456 -2,085 -2,520 -4,236 -84.20%
NP 4,483 4,154 4,424 4,648 -2,593 4,700 3,482 18.29%
-
NP to SH 4,483 4,154 4,424 4,648 -2,593 4,700 3,482 18.29%
-
Tax Rate 5.56% 21.78% 21.03% 8.93% - 34.90% 54.88% -
Total Cost 185,010 185,425 193,000 172,008 171,537 156,694 151,666 14.12%
-
Net Worth 91,311 89,884 87,758 82,501 81,540 91,163 87,650 2.75%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 91,311 89,884 87,758 82,501 81,540 91,163 87,650 2.75%
NOSH 120,146 119,846 120,217 116,200 119,913 121,551 120,068 0.04%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.37% 2.19% 2.24% 2.63% -1.53% 2.91% 2.24% -
ROE 4.91% 4.62% 5.04% 5.63% -3.18% 5.16% 3.97% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 157.72 158.19 164.22 152.03 140.89 132.78 129.22 14.16%
EPS 3.74 3.47 3.68 4.00 -2.16 3.87 2.90 18.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.73 0.71 0.68 0.75 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 116,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.73 60.76 63.28 56.62 54.15 51.73 49.73 14.20%
EPS 1.44 1.33 1.42 1.49 -0.83 1.51 1.12 18.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2927 0.2881 0.2813 0.2644 0.2613 0.2922 0.2809 2.77%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.42 0.42 0.43 0.45 0.46 0.52 -
P/RPS 0.28 0.27 0.26 0.28 0.32 0.35 0.40 -21.11%
P/EPS 11.79 12.12 11.41 10.75 -20.81 11.90 17.93 -24.32%
EY 8.48 8.25 8.76 9.30 -4.81 8.41 5.58 32.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.58 0.61 0.66 0.61 0.71 -12.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 25/08/09 28/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.43 0.44 0.44 0.43 0.44 0.44 0.50 -
P/RPS 0.27 0.28 0.27 0.28 0.31 0.33 0.39 -21.68%
P/EPS 11.52 12.69 11.96 10.75 -20.35 11.38 17.24 -23.51%
EY 8.68 7.88 8.36 9.30 -4.91 8.79 5.80 30.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.60 0.61 0.65 0.59 0.68 -11.06%

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