[EKA] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -28.12%
YoY- 106.94%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 97,060 90,572 97,235 100,574 107,314 129,748 123,310 -14.71%
PBT -5,898 -3,852 235 601 818 820 -27,433 -64.01%
Tax 0 0 -10 -13 0 0 725 -
NP -5,898 -3,852 225 588 818 820 -26,708 -63.36%
-
NP to SH -5,898 -3,852 225 588 818 820 -26,708 -63.36%
-
Tax Rate - - 4.26% 2.16% 0.00% 0.00% - -
Total Cost 102,958 94,424 97,010 99,986 106,496 128,928 150,018 -22.14%
-
Net Worth 19,180 21,667 21,315 22,645 22,855 22,911 22,806 -10.87%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 19,180 21,667 21,315 22,645 22,855 22,911 22,806 -10.87%
NOSH 119,878 120,374 118,421 119,189 120,294 120,588 120,035 -0.08%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -6.08% -4.25% 0.23% 0.58% 0.76% 0.63% -21.66% -
ROE -30.75% -17.78% 1.06% 2.60% 3.58% 3.58% -117.11% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 80.97 75.24 82.11 84.38 89.21 107.60 102.73 -14.63%
EPS -4.92 -3.20 0.19 0.49 0.68 0.68 -22.25 -63.33%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.18 0.19 0.19 0.19 0.19 -10.79%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 31.11 29.03 31.17 32.24 34.40 41.59 39.52 -14.70%
EPS -1.89 -1.23 0.07 0.19 0.26 0.26 -8.56 -63.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0615 0.0694 0.0683 0.0726 0.0733 0.0734 0.0731 -10.85%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.21 0.25 0.275 0.46 0.40 0.49 -
P/RPS 0.19 0.28 0.30 0.33 0.52 0.37 0.48 -45.99%
P/EPS -3.05 -6.56 131.58 55.74 67.65 58.82 -2.20 24.25%
EY -32.80 -15.24 0.76 1.79 1.48 1.70 -45.41 -19.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.39 1.45 2.42 2.11 2.58 -48.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.165 0.225 0.195 0.26 0.49 0.46 0.51 -
P/RPS 0.20 0.30 0.24 0.31 0.55 0.43 0.50 -45.62%
P/EPS -3.35 -7.03 102.63 52.70 72.06 67.65 -2.29 28.77%
EY -29.82 -14.22 0.97 1.90 1.39 1.48 -43.63 -22.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 1.08 1.37 2.58 2.42 2.68 -47.04%

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