[EKA] QoQ Quarter Result on 30-Sep-2004 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
22-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -17.09%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 19,030 18,520 18,826 17,848 17,706 17,365 18,840 0.67%
PBT 3,060 2,881 17,774 2,255 2,816 2,667 2,280 21.69%
Tax -200 -99 -1,162 -91 -206 -190 -559 -49.63%
NP 2,860 2,782 16,612 2,164 2,610 2,477 1,721 40.34%
-
NP to SH 2,860 2,782 16,612 2,164 2,610 2,477 1,721 40.34%
-
Tax Rate 6.54% 3.44% 6.54% 4.04% 7.32% 7.12% 24.52% -
Total Cost 16,170 15,738 2,214 15,684 15,096 14,888 17,119 -3.73%
-
Net Worth 74,677 72,332 69,698 67,204 64,063 62,324 51,230 28.59%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 74,677 72,332 69,698 67,204 64,063 62,324 51,230 28.59%
NOSH 79,444 79,485 79,865 80,148 79,090 79,903 68,840 10.03%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin 15.03% 15.02% 88.24% 12.12% 14.74% 14.26% 9.13% -
ROE 3.83% 3.85% 23.83% 3.22% 4.07% 3.97% 3.36% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 23.95 23.30 23.57 22.27 22.39 21.73 27.37 -8.52%
EPS 3.60 3.50 20.80 2.70 3.30 3.10 2.50 27.54%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.91 0.8727 0.8385 0.81 0.78 0.7442 16.86%
Adjusted Per Share Value based on latest NOSH - 80,148
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 6.10 5.94 6.03 5.72 5.68 5.57 6.04 0.66%
EPS 0.92 0.89 5.32 0.69 0.84 0.79 0.55 40.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2394 0.2318 0.2234 0.2154 0.2053 0.1998 0.1642 28.60%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 - -
Price 1.23 1.25 1.32 1.41 1.54 1.84 0.00 -
P/RPS 5.13 5.36 5.60 6.33 6.88 8.47 0.00 -
P/EPS 34.17 35.71 6.35 52.22 46.67 59.35 0.00 -
EY 2.93 2.80 15.76 1.91 2.14 1.68 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.37 1.51 1.68 1.90 2.36 0.00 -
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 25/05/05 01/03/05 22/11/04 17/08/04 24/05/04 25/02/04 -
Price 1.22 1.25 1.26 1.31 1.25 1.50 1.45 -
P/RPS 5.09 5.36 5.35 5.88 5.58 6.90 5.30 -2.66%
P/EPS 33.89 35.71 6.06 48.52 37.88 48.39 58.00 -30.13%
EY 2.95 2.80 16.51 2.06 2.64 2.07 1.72 43.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.37 1.44 1.56 1.54 1.92 1.95 -23.70%

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