[EKA] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 229.1%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 75,741 74,224 72,900 71,745 52,919 35,071 17,365 166.71%
PBT 26,879 25,970 25,726 25,512 7,738 5,483 2,667 365.92%
Tax -2,160 -1,552 -1,558 -1,649 -487 -396 -190 404.84%
NP 24,719 24,418 24,168 23,863 7,251 5,087 2,477 362.87%
-
NP to SH 24,719 24,418 24,168 23,863 7,251 5,087 2,477 362.87%
-
Tax Rate 8.04% 5.98% 6.06% 6.46% 6.29% 7.22% 7.12% -
Total Cost 51,022 49,806 48,732 47,882 45,668 29,984 14,888 127.13%
-
Net Worth 73,950 74,677 72,332 69,698 0 64,063 62,324 12.06%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 73,950 74,677 72,332 69,698 0 64,063 62,324 12.06%
NOSH 117,380 79,444 79,485 79,865 80,148 79,090 79,903 29.19%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 32.64% 32.90% 33.15% 33.26% 13.70% 14.50% 14.26% -
ROE 33.43% 32.70% 33.41% 34.24% 0.00% 7.94% 3.97% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 64.53 93.43 91.71 89.83 66.03 44.34 21.73 106.46%
EPS 21.06 30.74 30.41 29.88 9.05 6.43 3.10 258.28%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.94 0.91 0.8727 0.00 0.81 0.78 -13.25%
Adjusted Per Share Value based on latest NOSH - 79,865
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 24.28 23.79 23.37 23.00 16.96 11.24 5.57 166.60%
EPS 7.92 7.83 7.75 7.65 2.32 1.63 0.79 364.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.237 0.2394 0.2318 0.2234 0.00 0.2053 0.1998 12.04%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.78 1.23 1.25 1.32 1.41 1.54 1.84 -
P/RPS 1.21 1.32 1.36 1.47 2.14 3.47 8.47 -72.64%
P/EPS 3.70 4.00 4.11 4.42 15.59 23.94 59.35 -84.25%
EY 27.00 24.99 24.32 22.64 6.42 4.18 1.68 535.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.31 1.37 1.51 0.00 1.90 2.36 -34.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 25/05/05 01/03/05 22/11/04 - - -
Price 0.77 1.22 1.25 1.26 1.31 0.00 0.00 -
P/RPS 1.19 1.31 1.36 1.40 1.98 0.00 0.00 -
P/EPS 3.66 3.97 4.11 4.22 14.48 0.00 0.00 -
EY 27.35 25.19 24.32 23.71 6.91 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.30 1.37 1.44 0.00 0.00 0.00 -

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