[EKA] QoQ TTM Result on 30-Sep-2015

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
27-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015
Profit Trend
QoQ- 5.74%
YoY- 64.49%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 42,487 52,068 64,088 65,705 70,133 73,709 74,724 -31.39%
PBT -10,896 -11,944 -11,385 -13,567 -13,327 -26,580 -38,494 -56.92%
Tax 999 694 688 712 -311 84 71 483.76%
NP -9,897 -11,250 -10,697 -12,855 -13,638 -26,496 -38,423 -59.55%
-
NP to SH -9,897 -11,250 -10,697 -12,855 -13,638 -26,496 -38,423 -59.55%
-
Tax Rate - - - - - - - -
Total Cost 52,384 63,318 74,785 78,560 83,771 100,205 113,147 -40.18%
-
Net Worth 6,239 15,600 15,600 15,600 18,719 10,999 9,610 -25.04%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 6,239 15,600 15,600 15,600 18,719 10,999 9,610 -25.04%
NOSH 312,000 312,000 312,000 312,000 312,000 275,000 240,270 19.04%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin -23.29% -21.61% -16.69% -19.56% -19.45% -35.95% -51.42% -
ROE -158.61% -72.12% -68.57% -82.40% -72.85% -240.87% -399.79% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.62 16.69 20.54 21.06 22.48 26.80 31.10 -42.35%
EPS -3.17 -3.61 -3.43 -4.12 -4.37 -9.63 -15.99 -66.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.05 0.05 0.05 0.06 0.04 0.04 -37.03%
Adjusted Per Share Value based on latest NOSH - 312,000
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 13.62 16.69 20.54 21.06 22.48 23.62 23.95 -31.38%
EPS -3.17 -3.61 -3.43 -4.12 -4.37 -8.49 -12.32 -59.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.02 0.05 0.05 0.05 0.06 0.0353 0.0308 -25.03%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 0.08 0.13 0.105 0.145 0.145 0.155 0.11 -
P/RPS 0.59 0.78 0.51 0.69 0.65 0.58 0.35 41.68%
P/EPS -2.52 -3.61 -3.06 -3.52 -3.32 -1.61 -0.69 137.34%
EY -39.65 -27.74 -32.65 -28.42 -30.15 -62.16 -145.38 -57.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.00 2.60 2.10 2.90 2.42 3.88 2.75 28.40%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/08/16 30/05/16 29/02/16 27/11/15 28/08/15 18/05/15 17/02/15 -
Price 0.06 0.095 0.17 0.12 0.145 0.155 0.125 -
P/RPS 0.44 0.57 0.83 0.57 0.65 0.58 0.40 6.56%
P/EPS -1.89 -2.63 -4.96 -2.91 -3.32 -1.61 -0.78 80.50%
EY -52.87 -37.96 -20.17 -34.33 -30.15 -62.16 -127.93 -44.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.00 1.90 3.40 2.40 2.42 3.88 3.13 -2.79%

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