[EKA] QoQ Quarter Result on 31-Dec-2005 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.43%
YoY- -83.61%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 30,083 26,970 22,961 21,912 19,366 19,030 18,520 38.14%
PBT 3,623 2,893 2,997 3,078 3,164 3,060 2,881 16.49%
Tax -427 -373 -478 -356 -699 -200 -99 164.73%
NP 3,196 2,520 2,519 2,722 2,465 2,860 2,782 9.68%
-
NP to SH 3,196 2,520 2,519 2,722 2,465 2,860 2,782 9.68%
-
Tax Rate 11.79% 12.89% 15.95% 11.57% 22.09% 6.54% 3.44% -
Total Cost 26,887 24,450 20,442 19,190 16,901 16,170 15,738 42.86%
-
Net Worth 85,593 84,840 82,767 78,109 73,950 74,677 72,332 11.86%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 85,593 84,840 82,767 78,109 73,950 74,677 72,332 11.86%
NOSH 118,370 120,000 119,952 118,347 117,380 79,444 79,485 30.37%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.62% 9.34% 10.97% 12.42% 12.73% 15.03% 15.02% -
ROE 3.73% 2.97% 3.04% 3.48% 3.33% 3.83% 3.85% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 25.41 22.47 19.14 18.51 16.50 23.95 23.30 5.94%
EPS 2.70 2.10 2.10 2.30 2.10 3.60 3.50 -15.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7231 0.707 0.69 0.66 0.63 0.94 0.91 -14.19%
Adjusted Per Share Value based on latest NOSH - 118,347
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 9.64 8.64 7.36 7.02 6.21 6.10 5.94 38.05%
EPS 1.02 0.81 0.81 0.87 0.79 0.92 0.89 9.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2743 0.2719 0.2653 0.2504 0.237 0.2394 0.2318 11.86%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.96 1.08 1.08 0.77 0.78 1.23 1.25 -
P/RPS 3.78 4.81 5.64 4.16 4.73 5.13 5.36 -20.75%
P/EPS 35.56 51.43 51.43 33.48 37.14 34.17 35.71 -0.27%
EY 2.81 1.94 1.94 2.99 2.69 2.93 2.80 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.53 1.57 1.17 1.24 1.31 1.37 -1.95%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 28/02/06 29/11/05 25/08/05 25/05/05 -
Price 0.96 0.90 0.96 0.75 0.77 1.22 1.25 -
P/RPS 3.78 4.00 5.02 4.05 4.67 5.09 5.36 -20.75%
P/EPS 35.56 42.86 45.71 32.61 36.67 33.89 35.71 -0.27%
EY 2.81 2.33 2.19 3.07 2.73 2.95 2.80 0.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.27 1.39 1.14 1.22 1.30 1.37 -1.95%

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