[EKA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 1.23%
YoY- 240.9%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 91,208 83,268 78,827 75,741 74,224 72,900 71,745 17.40%
PBT 12,132 12,299 12,183 26,879 25,970 25,726 25,512 -39.15%
Tax -1,906 -1,733 -1,354 -2,160 -1,552 -1,558 -1,649 10.16%
NP 10,226 10,566 10,829 24,719 24,418 24,168 23,863 -43.24%
-
NP to SH 10,226 10,566 10,829 24,719 24,418 24,168 23,863 -43.24%
-
Tax Rate 15.71% 14.09% 11.11% 8.04% 5.98% 6.06% 6.46% -
Total Cost 80,982 72,702 67,998 51,022 49,806 48,732 47,882 42.08%
-
Net Worth 84,840 82,767 78,109 73,950 74,677 72,332 69,698 14.04%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 84,840 82,767 78,109 73,950 74,677 72,332 69,698 14.04%
NOSH 120,000 119,952 118,347 117,380 79,444 79,485 79,865 31.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin 11.21% 12.69% 13.74% 32.64% 32.90% 33.15% 33.26% -
ROE 12.05% 12.77% 13.86% 33.43% 32.70% 33.41% 34.24% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 76.01 69.42 66.61 64.53 93.43 91.71 89.83 -10.56%
EPS 8.52 8.81 9.15 21.06 30.74 30.41 29.88 -56.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.707 0.69 0.66 0.63 0.94 0.91 0.8727 -13.13%
Adjusted Per Share Value based on latest NOSH - 117,380
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 29.23 26.69 25.27 24.28 23.79 23.37 23.00 17.37%
EPS 3.28 3.39 3.47 7.92 7.83 7.75 7.65 -43.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2719 0.2653 0.2504 0.237 0.2394 0.2318 0.2234 14.03%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 1.08 1.08 0.77 0.78 1.23 1.25 1.32 -
P/RPS 1.42 1.56 1.16 1.21 1.32 1.36 1.47 -2.28%
P/EPS 12.67 12.26 8.42 3.70 4.00 4.11 4.42 102.18%
EY 7.89 8.16 11.88 27.00 24.99 24.32 22.64 -50.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.57 1.17 1.24 1.31 1.37 1.51 0.88%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 29/08/06 29/05/06 28/02/06 29/11/05 25/08/05 25/05/05 01/03/05 -
Price 0.90 0.96 0.75 0.77 1.22 1.25 1.26 -
P/RPS 1.18 1.38 1.13 1.19 1.31 1.36 1.40 -10.79%
P/EPS 10.56 10.90 8.20 3.66 3.97 4.11 4.22 84.62%
EY 9.47 9.18 12.20 27.35 25.19 24.32 23.71 -45.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.39 1.14 1.22 1.30 1.37 1.44 -8.05%

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