[EKA] QoQ Cumulative Quarter Result on 31-Dec-2013 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -206.23%
YoY- -821.03%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 17,160 90,335 71,882 48,530 22,643 97,235 75,431 -62.70%
PBT -2,434 -37,229 -14,911 -2,949 -963 235 451 -
Tax 0 71 -19 0 0 -10 -10 -
NP -2,434 -37,158 -14,930 -2,949 -963 225 441 -
-
NP to SH -2,434 -37,158 -14,930 -2,949 -963 225 441 -
-
Tax Rate - - - - - 4.26% 2.22% -
Total Cost 19,594 127,493 86,812 51,479 23,606 97,010 74,990 -59.09%
-
Net Worth 12,049 14,402 28,803 19,180 21,667 21,315 22,645 -34.31%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 12,049 14,402 28,803 19,180 21,667 21,315 22,645 -34.31%
NOSH 240,990 240,038 240,032 119,878 120,374 118,421 119,189 59.82%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -14.18% -41.13% -20.77% -6.08% -4.25% 0.23% 0.58% -
ROE -20.20% -258.00% -51.83% -15.38% -4.44% 1.06% 1.95% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 7.12 37.63 29.95 40.48 18.81 82.11 63.29 -76.66%
EPS -1.01 -15.48 -6.22 -2.46 -0.80 0.19 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.06 0.12 0.16 0.18 0.18 0.19 -58.90%
Adjusted Per Share Value based on latest NOSH - 120,363
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 5.50 28.95 23.04 15.55 7.26 31.17 24.18 -62.70%
EPS -0.78 -11.91 -4.79 -0.95 -0.31 0.07 0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0386 0.0462 0.0923 0.0615 0.0694 0.0683 0.0726 -34.34%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.145 0.16 0.155 0.15 0.21 0.25 0.275 -
P/RPS 2.04 0.43 0.52 0.37 1.12 0.30 0.43 182.07%
P/EPS -14.36 -1.03 -2.49 -6.10 -26.25 131.58 74.32 -
EY -6.97 -96.75 -40.13 -16.40 -3.81 0.76 1.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.90 2.67 1.29 0.94 1.17 1.39 1.45 58.67%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.12 0.15 0.15 0.165 0.225 0.195 0.26 -
P/RPS 1.69 0.40 0.50 0.41 1.20 0.24 0.41 156.85%
P/EPS -11.88 -0.97 -2.41 -6.71 -28.12 102.63 70.27 -
EY -8.42 -103.20 -41.47 -14.91 -3.56 0.97 1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.40 2.50 1.25 1.03 1.25 1.08 1.37 45.27%

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