[EKA] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -84.31%
YoY- -98.53%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 25,887 22,643 21,804 21,774 21,220 32,437 15,850 38.56%
PBT -1,986 -963 -216 42 204 205 -17,760 -76.69%
Tax 0 0 0 -10 0 0 933 -
NP -1,986 -963 -216 32 204 205 -16,827 -75.84%
-
NP to SH -1,986 -963 -216 32 204 205 -16,827 -75.84%
-
Tax Rate - - - 23.81% 0.00% 0.00% - -
Total Cost 27,873 23,606 22,020 21,742 21,016 32,232 32,677 -10.03%
-
Net Worth 19,258 21,667 21,599 30,400 22,799 22,911 22,804 -10.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 19,258 21,667 21,599 30,400 22,799 22,911 22,804 -10.62%
NOSH 120,363 120,374 119,999 160,000 119,999 120,588 120,021 0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -7.67% -4.25% -0.99% 0.15% 0.96% 0.63% -106.16% -
ROE -10.31% -4.44% -1.00% 0.11% 0.89% 0.89% -73.79% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 21.51 18.81 18.17 13.61 17.68 26.90 13.21 38.28%
EPS -1.65 -0.80 -0.18 0.02 0.17 0.17 -14.02 -75.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.18 0.19 0.19 0.19 0.19 -10.79%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 8.30 7.26 6.99 6.98 6.80 10.40 5.08 38.59%
EPS -0.64 -0.31 -0.07 0.01 0.07 0.07 -5.39 -75.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0694 0.0692 0.0974 0.0731 0.0734 0.0731 -10.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.21 0.25 0.275 0.46 0.40 0.49 -
P/RPS 0.70 1.12 1.38 2.02 2.60 1.49 3.71 -67.00%
P/EPS -9.09 -26.25 -138.89 1,375.00 270.59 235.29 -3.50 88.61%
EY -11.00 -3.81 -0.72 0.07 0.37 0.43 -28.61 -47.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.39 1.45 2.42 2.11 2.58 -48.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.165 0.225 0.195 0.26 0.49 0.46 0.51 -
P/RPS 0.77 1.20 1.07 1.91 2.77 1.71 3.86 -65.75%
P/EPS -10.00 -28.12 -108.33 1,300.00 288.24 270.59 -3.64 95.79%
EY -10.00 -3.56 -0.92 0.08 0.35 0.37 -27.49 -48.94%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 1.08 1.37 2.58 2.42 2.68 -47.04%

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