[EKA] QoQ Cumulative Quarter Result on 31-Dec-2012 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 99.51%
YoY- 105.08%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 22,643 97,235 75,431 53,657 32,437 123,310 107,460 -64.55%
PBT -963 235 451 409 205 -27,433 -9,673 -78.48%
Tax 0 -10 -10 0 0 725 -208 -
NP -963 225 441 409 205 -26,708 -9,881 -78.79%
-
NP to SH -963 225 441 409 205 -26,708 -9,881 -78.79%
-
Tax Rate - 4.26% 2.22% 0.00% 0.00% - - -
Total Cost 23,606 97,010 74,990 53,248 32,232 150,018 117,341 -65.63%
-
Net Worth 21,667 21,315 22,645 22,855 22,911 22,806 32,416 -23.53%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 21,667 21,315 22,645 22,855 22,911 22,806 32,416 -23.53%
NOSH 120,374 118,421 119,189 120,294 120,588 120,035 120,060 0.17%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -4.25% 0.23% 0.58% 0.76% 0.63% -21.66% -9.20% -
ROE -4.44% 1.06% 1.95% 1.79% 0.89% -117.11% -30.48% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 18.81 82.11 63.29 44.60 26.90 102.73 89.50 -64.61%
EPS -0.80 0.19 0.37 0.34 0.17 -22.25 -8.23 -78.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.18 0.18 0.19 0.19 0.19 0.19 0.27 -23.66%
Adjusted Per Share Value based on latest NOSH - 119,999
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 7.26 31.17 24.18 17.20 10.40 39.52 34.44 -64.54%
EPS -0.31 0.07 0.14 0.13 0.07 -8.56 -3.17 -78.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0694 0.0683 0.0726 0.0733 0.0734 0.0731 0.1039 -23.56%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.21 0.25 0.275 0.46 0.40 0.49 0.57 -
P/RPS 1.12 0.30 0.43 1.03 1.49 0.48 0.64 45.17%
P/EPS -26.25 131.58 74.32 135.29 235.29 -2.20 -6.93 142.79%
EY -3.81 0.76 1.35 0.74 0.43 -45.41 -14.44 -58.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.39 1.45 2.42 2.11 2.58 2.11 -32.48%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 -
Price 0.225 0.195 0.26 0.49 0.46 0.51 0.40 -
P/RPS 1.20 0.24 0.41 1.10 1.71 0.50 0.45 92.18%
P/EPS -28.12 102.63 70.27 144.12 270.59 -2.29 -4.86 221.95%
EY -3.56 0.97 1.42 0.69 0.37 -43.63 -20.57 -68.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.08 1.37 2.58 2.42 2.68 1.48 -10.63%

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