[EKA] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -232.24%
YoY- 77.99%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 67,694 90,337 93,688 92,108 87,441 97,235 91,281 -18.05%
PBT -36,268 -37,231 -15,128 -3,123 -933 235 -17,309 63.67%
Tax 71 71 -19 -10 -10 -10 923 -81.88%
NP -36,197 -37,160 -15,147 -3,133 -943 225 -16,386 69.53%
-
NP to SH -36,197 -37,160 -15,147 -3,133 -943 225 -16,386 69.53%
-
Tax Rate - - - - - 4.26% - -
Total Cost 103,891 127,497 108,835 95,241 88,384 97,010 107,667 -2.34%
-
Net Worth 0 14,403 28,814 19,258 21,667 21,599 30,400 -
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 0 14,403 28,814 19,258 21,667 21,599 30,400 -
NOSH 240,990 240,053 240,120 120,363 120,374 119,999 160,000 31.36%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin -53.47% -41.13% -16.17% -3.40% -1.08% 0.23% -17.95% -
ROE 0.00% -258.00% -52.57% -16.27% -4.35% 1.04% -53.90% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 28.09 37.63 39.02 76.52 72.64 81.03 57.05 -37.61%
EPS -15.02 -15.48 -6.31 -2.60 -0.78 0.19 -10.24 29.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.06 0.12 0.16 0.18 0.18 0.19 -
Adjusted Per Share Value based on latest NOSH - 120,363
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 21.70 28.95 30.03 29.52 28.03 31.17 29.26 -18.05%
EPS -11.60 -11.91 -4.85 -1.00 -0.30 0.07 -5.25 69.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.00 0.0462 0.0924 0.0617 0.0694 0.0692 0.0974 -
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 0.145 0.16 0.155 0.15 0.21 0.25 0.275 -
P/RPS 0.52 0.43 0.40 0.20 0.29 0.31 0.48 5.47%
P/EPS -0.97 -1.03 -2.46 -5.76 -26.81 133.33 -2.69 -49.30%
EY -103.59 -96.75 -40.70 -17.35 -3.73 0.75 -37.24 97.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.67 1.29 0.94 1.17 1.39 1.45 -
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 24/11/14 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 30/05/13 -
Price 0.12 0.15 0.15 0.165 0.225 0.195 0.26 -
P/RPS 0.43 0.40 0.38 0.22 0.31 0.24 0.46 -4.39%
P/EPS -0.80 -0.97 -2.38 -6.34 -28.72 104.00 -2.54 -53.67%
EY -125.17 -103.20 -42.05 -15.78 -3.48 0.96 -39.39 115.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 2.50 1.25 1.03 1.25 1.08 1.37 -

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