[EKA] QoQ Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 43.87%
YoY- 272.89%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 131,913 100,511 53,956 189,493 142,185 98,712 44,164 107.26%
PBT -38,381 -28,719 871 4,747 3,984 2,801 1,276 -
Tax -618 -442 -193 -264 -868 -589 -114 208.27%
NP -38,999 -29,161 678 4,483 3,116 2,212 1,162 -
-
NP to SH -38,999 -29,161 678 4,483 3,116 2,212 1,162 -
-
Tax Rate - - 22.16% 5.56% 21.79% 21.03% 8.93% -
Total Cost 170,912 129,672 53,278 185,010 139,069 96,500 43,002 150.70%
-
Net Worth 50,398 61,202 92,014 91,311 89,884 87,758 82,501 -27.98%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,398 61,202 92,014 91,311 89,884 87,758 82,501 -27.98%
NOSH 119,996 120,004 121,071 120,146 119,846 120,217 116,200 2.16%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -29.56% -29.01% 1.26% 2.37% 2.19% 2.24% 2.63% -
ROE -77.38% -47.65% 0.74% 4.91% 3.47% 2.52% 1.41% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.93 83.76 44.57 157.72 118.64 82.11 38.01 102.86%
EPS -32.50 -24.30 0.56 3.74 2.60 1.84 1.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.51 0.76 0.76 0.75 0.73 0.71 -29.50%
Adjusted Per Share Value based on latest NOSH - 119,634
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 42.28 32.22 17.29 60.73 45.57 31.64 14.16 107.21%
EPS -12.50 -9.35 0.22 1.44 1.00 0.71 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1615 0.1962 0.2949 0.2927 0.2881 0.2813 0.2644 -27.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.26 0.44 0.44 0.42 0.42 0.43 -
P/RPS 0.17 0.31 0.99 0.28 0.35 0.51 1.13 -71.68%
P/EPS -0.58 -1.07 78.57 11.79 16.15 22.83 43.00 -
EY -171.05 -93.46 1.27 8.48 6.19 4.38 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.58 0.58 0.56 0.58 0.61 -18.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 26/11/09 25/08/09 28/05/09 -
Price 0.21 0.19 0.26 0.43 0.44 0.44 0.43 -
P/RPS 0.19 0.23 0.58 0.27 0.37 0.54 1.13 -69.50%
P/EPS -0.65 -0.78 46.43 11.52 16.92 23.91 43.00 -
EY -154.76 -127.89 2.15 8.68 5.91 4.18 2.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.34 0.57 0.59 0.60 0.61 -12.40%

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