[EKA] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 117.76%
YoY- 57.45%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 47,307 43,473 54,547 44,164 48,902 42,272 38,298 15.07%
PBT 555 1,183 1,525 1,276 -5,871 761 1,986 -57.15%
Tax 426 -279 -476 -114 -670 -210 -983 -
NP 981 904 1,049 1,162 -6,541 551 1,003 -1.46%
-
NP to SH 981 904 1,049 1,162 -6,541 551 1,003 -1.46%
-
Tax Rate -76.76% 23.58% 31.21% 8.93% - 27.60% 49.50% -
Total Cost 46,326 42,569 53,498 43,002 55,443 41,721 37,295 15.50%
-
Net Worth 90,921 90,399 88,019 82,501 77,302 82,650 87,165 2.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,921 90,399 88,019 82,501 77,302 82,650 87,165 2.84%
NOSH 119,634 120,533 120,574 116,200 118,927 110,200 119,404 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.07% 2.08% 1.92% 2.63% -13.38% 1.30% 2.62% -
ROE 1.08% 1.00% 1.19% 1.41% -8.46% 0.67% 1.15% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 39.54 36.07 45.24 38.01 41.12 38.36 32.07 14.93%
EPS 0.82 0.75 0.87 1.00 -5.50 0.50 0.84 -1.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.73 0.71 0.65 0.75 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 116,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 15.16 13.93 17.48 14.16 15.67 13.55 12.28 15.03%
EPS 0.31 0.29 0.34 0.37 -2.10 0.18 0.32 -2.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2914 0.2897 0.2821 0.2644 0.2478 0.2649 0.2794 2.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.42 0.42 0.43 0.45 0.46 0.52 -
P/RPS 1.11 1.16 0.93 1.13 1.09 1.20 1.62 -22.22%
P/EPS 53.66 56.00 48.28 43.00 -8.18 92.00 61.90 -9.06%
EY 1.86 1.79 2.07 2.33 -12.22 1.09 1.62 9.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.58 0.61 0.69 0.61 0.71 -12.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 25/08/09 28/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.43 0.44 0.44 0.43 0.44 0.44 0.50 -
P/RPS 1.09 1.22 0.97 1.13 1.07 1.15 1.56 -21.20%
P/EPS 52.44 58.67 50.57 43.00 -8.00 88.00 59.52 -8.07%
EY 1.91 1.70 1.98 2.33 -12.50 1.14 1.68 8.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.60 0.61 0.68 0.59 0.68 -11.06%

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