[EKA] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 30.84%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 90,644 60,198 30,299 107,881 80,004 49,929 22,961 149.57%
PBT 5,295 5,614 3,147 11,812 9,511 5,888 2,997 46.09%
Tax 585 172 177 -1,041 -1,279 -852 -478 -
NP 5,880 5,786 3,324 10,771 8,232 5,036 2,519 75.87%
-
NP to SH 5,880 5,786 3,324 10,771 8,232 5,036 2,519 75.87%
-
Tax Rate -11.05% -3.06% -5.62% 8.81% 13.45% 14.47% 15.95% -
Total Cost 84,764 54,412 26,975 97,110 71,772 44,893 20,442 157.87%
-
Net Worth 92,399 95,227 90,222 88,669 86,268 84,772 82,767 7.60%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - 1,400 - - - -
Div Payout % - - - 13.00% - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 92,399 95,227 90,222 88,669 86,268 84,772 82,767 7.60%
NOSH 119,999 120,541 118,714 119,677 119,304 119,904 119,952 0.02%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 6.49% 9.61% 10.97% 9.98% 10.29% 10.09% 10.97% -
ROE 6.36% 6.08% 3.68% 12.15% 9.54% 5.94% 3.04% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 75.54 49.94 25.52 90.14 67.06 41.64 19.14 149.53%
EPS 4.90 4.80 2.80 9.00 6.90 4.20 2.10 75.83%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.77 0.79 0.76 0.7409 0.7231 0.707 0.69 7.58%
Adjusted Per Share Value based on latest NOSH - 120,571
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 29.05 19.29 9.71 34.58 25.64 16.00 7.36 149.54%
EPS 1.88 1.85 1.07 3.45 2.64 1.61 0.81 75.21%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.2962 0.3052 0.2892 0.2842 0.2765 0.2717 0.2653 7.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.72 0.80 0.84 0.94 0.96 1.08 1.08 -
P/RPS 0.95 1.60 3.29 1.04 1.43 2.59 5.64 -69.46%
P/EPS 14.69 16.67 30.00 10.44 13.91 25.71 51.43 -56.59%
EY 6.81 6.00 3.33 9.57 7.19 3.89 1.94 130.79%
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 0.94 1.01 1.11 1.27 1.33 1.53 1.57 -28.94%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 30/11/07 28/08/07 28/05/07 28/02/07 28/11/06 29/08/06 29/05/06 -
Price 0.70 0.78 0.85 0.88 0.96 0.90 0.96 -
P/RPS 0.93 1.56 3.33 0.98 1.43 2.16 5.02 -67.46%
P/EPS 14.29 16.25 30.36 9.78 13.91 21.43 45.71 -53.90%
EY 7.00 6.15 3.29 10.23 7.19 4.67 2.19 116.83%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.91 0.99 1.12 1.19 1.33 1.27 1.39 -24.58%

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