[EKA] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 219.62%
YoY- 196.42%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 179,220 191,291 199,283 189,491 191,086 189,885 173,636 2.13%
PBT -37,826 -26,981 4,134 4,539 -1,887 -2,309 -1,848 646.89%
Tax -192 -294 -521 -442 -1,538 -1,470 -1,977 -78.84%
NP -38,018 -27,275 3,613 4,097 -3,425 -3,779 -3,825 361.63%
-
NP to SH -38,018 -27,275 3,613 4,097 -3,425 -3,779 -3,825 361.63%
-
Tax Rate - - 12.60% 9.74% - - - -
Total Cost 217,238 218,566 195,670 185,394 194,511 193,664 177,461 14.41%
-
Net Worth 50,389 61,189 92,014 90,921 90,399 88,019 82,501 -27.99%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 50,389 61,189 92,014 90,921 90,399 88,019 82,501 -27.99%
NOSH 119,975 119,979 121,071 119,634 120,533 120,574 116,200 2.15%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -21.21% -14.26% 1.81% 2.16% -1.79% -1.99% -2.20% -
ROE -75.45% -44.57% 3.93% 4.51% -3.79% -4.29% -4.64% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 149.38 159.44 164.60 158.39 158.53 157.48 149.43 -0.02%
EPS -31.69 -22.73 2.98 3.42 -2.84 -3.13 -3.29 352.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.42 0.51 0.76 0.76 0.75 0.73 0.71 -29.50%
Adjusted Per Share Value based on latest NOSH - 119,634
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 57.44 61.31 63.87 60.73 61.25 60.86 55.65 2.13%
EPS -12.19 -8.74 1.16 1.31 -1.10 -1.21 -1.23 360.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1615 0.1961 0.2949 0.2914 0.2897 0.2821 0.2644 -27.98%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.19 0.26 0.44 0.44 0.42 0.42 0.43 -
P/RPS 0.13 0.16 0.27 0.28 0.26 0.27 0.29 -41.39%
P/EPS -0.60 -1.14 14.74 12.85 -14.78 -13.40 -13.06 -87.14%
EY -166.78 -87.43 6.78 7.78 -6.77 -7.46 -7.66 678.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.51 0.58 0.58 0.56 0.58 0.61 -18.34%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 29/11/10 30/08/10 27/05/10 25/02/10 26/11/09 25/08/09 28/05/09 -
Price 0.21 0.19 0.26 0.43 0.44 0.44 0.43 -
P/RPS 0.14 0.12 0.16 0.27 0.28 0.28 0.29 -38.43%
P/EPS -0.66 -0.84 8.71 12.56 -15.48 -14.04 -13.06 -86.30%
EY -150.90 -119.65 11.48 7.96 -6.46 -7.12 -7.66 628.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.37 0.34 0.57 0.59 0.60 0.61 -12.40%

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