[EKA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
27-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -39.5%
YoY- -41.65%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 159,256 175,884 201,022 215,824 189,493 189,580 197,424 -13.31%
PBT -46,918 -51,174 -57,438 3,484 4,747 5,312 5,602 -
Tax 1,665 -824 -884 -772 -264 -1,157 -1,178 -
NP -45,253 -51,998 -58,322 2,712 4,483 4,154 4,424 -
-
NP to SH -45,253 -51,998 -58,322 2,712 4,483 4,154 4,424 -
-
Tax Rate - - - 22.16% 5.56% 21.78% 21.03% -
Total Cost 204,509 227,882 259,344 213,112 185,010 185,425 193,000 3.92%
-
Net Worth 44,403 50,398 61,202 92,014 91,311 89,884 87,758 -36.42%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 44,403 50,398 61,202 92,014 91,311 89,884 87,758 -36.42%
NOSH 120,010 119,996 120,004 121,071 120,146 119,846 120,217 -0.11%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -28.42% -29.56% -29.01% 1.26% 2.37% 2.19% 2.24% -
ROE -101.91% -103.17% -95.29% 2.95% 4.91% 4.62% 5.04% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 132.70 146.57 167.51 178.26 157.72 158.19 164.22 -13.21%
EPS -37.71 -43.33 -48.60 2.24 3.74 3.47 3.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.37 0.42 0.51 0.76 0.76 0.75 0.73 -36.35%
Adjusted Per Share Value based on latest NOSH - 121,071
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 51.04 56.37 64.43 69.17 60.73 60.76 63.28 -13.31%
EPS -14.50 -16.67 -18.69 0.87 1.44 1.33 1.42 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1423 0.1615 0.1962 0.2949 0.2927 0.2881 0.2813 -36.43%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.22 0.19 0.26 0.44 0.44 0.42 0.42 -
P/RPS 0.17 0.13 0.16 0.25 0.28 0.27 0.26 -24.60%
P/EPS -0.58 -0.44 -0.53 19.64 11.79 12.12 11.41 -
EY -171.40 -228.07 -186.92 5.09 8.48 8.25 8.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.45 0.51 0.58 0.58 0.56 0.58 1.14%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 29/11/10 30/08/10 27/05/10 25/02/10 26/11/09 25/08/09 -
Price 0.20 0.21 0.19 0.26 0.43 0.44 0.44 -
P/RPS 0.15 0.14 0.11 0.15 0.27 0.28 0.27 -32.34%
P/EPS -0.53 -0.48 -0.39 11.61 11.52 12.69 11.96 -
EY -188.54 -206.35 -255.79 8.62 8.68 7.88 8.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.50 0.37 0.34 0.57 0.59 0.60 -6.76%

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