[EKA] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -69.14%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 107,881 90,644 60,198 30,299 107,881 80,004 49,929 66.89%
PBT 11,812 5,295 5,614 3,147 11,812 9,511 5,888 58.86%
Tax -1,041 585 172 177 -1,041 -1,279 -852 14.24%
NP 10,771 5,880 5,786 3,324 10,771 8,232 5,036 65.77%
-
NP to SH 10,771 5,880 5,786 3,324 10,771 8,232 5,036 65.77%
-
Tax Rate 8.81% -11.05% -3.06% -5.62% 8.81% 13.45% 14.47% -
Total Cost 97,110 84,764 54,412 26,975 97,110 71,772 44,893 67.02%
-
Net Worth 80,868 92,399 95,227 90,222 88,669 86,268 84,772 -3.08%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,400 - - -
Div Payout % - - - - 13.00% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 80,868 92,399 95,227 90,222 88,669 86,268 84,772 -3.08%
NOSH 113,900 119,999 120,541 118,714 119,677 119,304 119,904 -3.35%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 9.98% 6.49% 9.61% 10.97% 9.98% 10.29% 10.09% -
ROE 13.32% 6.36% 6.08% 3.68% 12.15% 9.54% 5.94% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 94.72 75.54 49.94 25.52 90.14 67.06 41.64 72.70%
EPS 9.00 4.90 4.80 2.80 9.00 6.90 4.20 65.98%
DPS 0.00 0.00 0.00 0.00 1.17 0.00 0.00 -
NAPS 0.71 0.77 0.79 0.76 0.7409 0.7231 0.707 0.28%
Adjusted Per Share Value based on latest NOSH - 118,714
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 34.58 29.05 19.29 9.71 34.58 25.64 16.00 66.92%
EPS 3.45 1.88 1.85 1.07 3.45 2.64 1.61 65.98%
DPS 0.00 0.00 0.00 0.00 0.45 0.00 0.00 -
NAPS 0.2592 0.2962 0.3052 0.2892 0.2842 0.2765 0.2717 -3.08%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.71 0.72 0.80 0.84 0.94 0.96 1.08 -
P/RPS 0.75 0.95 1.60 3.29 1.04 1.43 2.59 -56.13%
P/EPS 7.51 14.69 16.67 30.00 10.44 13.91 25.71 -55.87%
EY 13.32 6.81 6.00 3.33 9.57 7.19 3.89 126.67%
DY 0.00 0.00 0.00 0.00 1.24 0.00 0.00 -
P/NAPS 1.00 0.94 1.01 1.11 1.27 1.33 1.53 -24.62%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 30/11/07 28/08/07 28/05/07 28/02/07 28/11/06 29/08/06 -
Price 0.70 0.70 0.78 0.85 0.88 0.96 0.90 -
P/RPS 0.74 0.93 1.56 3.33 0.98 1.43 2.16 -50.94%
P/EPS 7.40 14.29 16.25 30.36 9.78 13.91 21.43 -50.68%
EY 13.51 7.00 6.15 3.29 10.23 7.19 4.67 102.63%
DY 0.00 0.00 0.00 0.00 1.33 0.00 0.00 -
P/NAPS 0.99 0.91 0.99 1.12 1.19 1.33 1.27 -15.26%

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