[EKA] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -19.03%
YoY- -1204.54%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 92,435 103,656 128,988 159,256 179,220 191,291 199,283 -40.05%
PBT -18,049 -21,475 -48,778 -46,918 -37,826 -26,981 4,134 -
Tax 76 -84 -308 1,665 -192 -294 -521 -
NP -17,973 -21,559 -49,086 -45,253 -38,018 -27,275 3,613 -
-
NP to SH -17,973 -21,559 -49,086 -45,253 -38,018 -27,275 3,613 -
-
Tax Rate - - - - - - 12.60% -
Total Cost 110,408 125,215 178,074 204,509 217,238 218,566 195,670 -31.69%
-
Net Worth 34,799 40,729 43,097 43,227 50,389 61,189 92,014 -47.67%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 34,799 40,729 43,097 43,227 50,389 61,189 92,014 -47.67%
NOSH 119,999 119,792 119,716 120,077 119,975 119,979 121,071 -0.59%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -19.44% -20.80% -38.05% -28.42% -21.21% -14.26% 1.81% -
ROE -51.65% -52.93% -113.89% -104.68% -75.45% -44.57% 3.93% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 77.03 86.53 107.74 132.63 149.38 159.44 164.60 -39.69%
EPS -14.98 -18.00 -41.00 -37.69 -31.69 -22.73 2.98 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.29 0.34 0.36 0.36 0.42 0.51 0.76 -47.36%
Adjusted Per Share Value based on latest NOSH - 120,077
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 29.63 33.22 41.34 51.04 57.44 61.31 63.87 -40.04%
EPS -5.76 -6.91 -15.73 -14.50 -12.19 -8.74 1.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1115 0.1305 0.1381 0.1386 0.1615 0.1961 0.2949 -47.68%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.34 0.46 0.22 0.22 0.19 0.26 0.44 -
P/RPS 0.44 0.53 0.20 0.17 0.13 0.16 0.27 38.44%
P/EPS -2.27 -2.56 -0.54 -0.58 -0.60 -1.14 14.74 -
EY -44.05 -39.12 -186.37 -171.30 -166.78 -87.43 6.78 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.35 0.61 0.61 0.45 0.51 0.58 59.58%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/11/11 25/08/11 30/05/11 28/02/11 29/11/10 30/08/10 27/05/10 -
Price 0.27 0.41 0.22 0.20 0.21 0.19 0.26 -
P/RPS 0.35 0.47 0.20 0.15 0.14 0.12 0.16 68.43%
P/EPS -1.80 -2.28 -0.54 -0.53 -0.66 -0.84 8.71 -
EY -55.47 -43.89 -186.37 -188.43 -150.90 -119.65 11.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 1.21 0.61 0.56 0.50 0.37 0.34 95.46%

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