[EKA] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 26.83%
YoY- 29.66%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 29,561 30,299 28,599 30,083 26,970 22,961 21,912 22.16%
PBT 2,467 3,147 2,296 3,623 2,893 2,997 3,078 -13.75%
Tax -5 177 236 -427 -373 -478 -356 -94.22%
NP 2,462 3,324 2,532 3,196 2,520 2,519 2,722 -6.49%
-
NP to SH 2,462 3,324 2,532 3,196 2,520 2,519 2,722 -6.49%
-
Tax Rate 0.20% -5.62% -10.28% 11.79% 12.89% 15.95% 11.57% -
Total Cost 27,099 26,975 26,067 26,887 24,450 20,442 19,190 25.94%
-
Net Worth 92,618 90,222 89,331 85,593 84,840 82,767 78,109 12.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - 1,410 - - - - -
Div Payout % - - 55.71% - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 92,618 90,222 89,331 85,593 84,840 82,767 78,109 12.06%
NOSH 117,238 118,714 120,571 118,370 120,000 119,952 118,347 -0.62%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 8.33% 10.97% 8.85% 10.62% 9.34% 10.97% 12.42% -
ROE 2.66% 3.68% 2.83% 3.73% 2.97% 3.04% 3.48% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 25.21 25.52 23.72 25.41 22.47 19.14 18.51 22.93%
EPS 2.10 2.80 2.10 2.70 2.10 2.10 2.30 -5.90%
DPS 0.00 0.00 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.79 0.76 0.7409 0.7231 0.707 0.69 0.66 12.77%
Adjusted Per Share Value based on latest NOSH - 118,370
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 9.47 9.71 9.17 9.64 8.64 7.36 7.02 22.15%
EPS 0.79 1.07 0.81 1.02 0.81 0.81 0.87 -6.24%
DPS 0.00 0.00 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.2969 0.2892 0.2863 0.2743 0.2719 0.2653 0.2504 12.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.80 0.84 0.94 0.96 1.08 1.08 0.77 -
P/RPS 3.17 3.29 3.96 3.78 4.81 5.64 4.16 -16.61%
P/EPS 38.10 30.00 44.76 35.56 51.43 51.43 33.48 9.02%
EY 2.63 3.33 2.23 2.81 1.94 1.94 2.99 -8.21%
DY 0.00 0.00 1.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 1.11 1.27 1.33 1.53 1.57 1.17 -9.36%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 28/08/07 28/05/07 28/02/07 28/11/06 29/08/06 29/05/06 28/02/06 -
Price 0.78 0.85 0.88 0.96 0.90 0.96 0.75 -
P/RPS 3.09 3.33 3.71 3.78 4.00 5.02 4.05 -16.54%
P/EPS 37.14 30.36 41.90 35.56 42.86 45.71 32.61 9.08%
EY 2.69 3.29 2.39 2.81 2.33 2.19 3.07 -8.45%
DY 0.00 0.00 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.12 1.19 1.33 1.27 1.39 1.14 -9.00%

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