[EKA] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -528.0%
YoY- -569.76%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 90,335 71,882 48,530 22,643 97,235 75,431 53,657 41.65%
PBT -37,229 -14,911 -2,949 -963 235 451 409 -
Tax 71 -19 0 0 -10 -10 0 -
NP -37,158 -14,930 -2,949 -963 225 441 409 -
-
NP to SH -37,158 -14,930 -2,949 -963 225 441 409 -
-
Tax Rate - - - - 4.26% 2.22% 0.00% -
Total Cost 127,493 86,812 51,479 23,606 97,010 74,990 53,248 79.25%
-
Net Worth 14,402 28,803 19,180 21,667 21,315 22,645 22,855 -26.56%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 14,402 28,803 19,180 21,667 21,315 22,645 22,855 -26.56%
NOSH 240,038 240,032 119,878 120,374 118,421 119,189 120,294 58.69%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -41.13% -20.77% -6.08% -4.25% 0.23% 0.58% 0.76% -
ROE -258.00% -51.83% -15.38% -4.44% 1.06% 1.95% 1.79% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.63 29.95 40.48 18.81 82.11 63.29 44.60 -10.73%
EPS -15.48 -6.22 -2.46 -0.80 0.19 0.37 0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.12 0.16 0.18 0.18 0.19 0.19 -53.72%
Adjusted Per Share Value based on latest NOSH - 120,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.95 23.04 15.55 7.26 31.17 24.18 17.20 41.63%
EPS -11.91 -4.79 -0.95 -0.31 0.07 0.14 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0923 0.0615 0.0694 0.0683 0.0726 0.0733 -26.55%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.16 0.155 0.15 0.21 0.25 0.275 0.46 -
P/RPS 0.43 0.52 0.37 1.12 0.30 0.43 1.03 -44.23%
P/EPS -1.03 -2.49 -6.10 -26.25 131.58 74.32 135.29 -
EY -96.75 -40.13 -16.40 -3.81 0.76 1.35 0.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.29 0.94 1.17 1.39 1.45 2.42 6.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.15 0.15 0.165 0.225 0.195 0.26 0.49 -
P/RPS 0.40 0.50 0.41 1.20 0.24 0.41 1.10 -49.14%
P/EPS -0.97 -2.41 -6.71 -28.12 102.63 70.27 144.12 -
EY -103.20 -41.47 -14.91 -3.56 0.97 1.42 0.69 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.25 1.03 1.25 1.08 1.37 2.58 -2.08%

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