[EKA] QoQ TTM Result on 31-Mar-2006 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- -2.43%
YoY- -56.28%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 108,613 101,926 91,208 83,268 78,827 75,741 74,224 28.80%
PBT 11,809 12,591 12,132 12,299 12,183 26,879 25,970 -40.78%
Tax -1,042 -1,634 -1,906 -1,733 -1,354 -2,160 -1,552 -23.26%
NP 10,767 10,957 10,226 10,566 10,829 24,719 24,418 -41.98%
-
NP to SH 10,767 10,957 10,226 10,566 10,829 24,719 24,418 -41.98%
-
Tax Rate 8.82% 12.98% 15.71% 14.09% 11.11% 8.04% 5.98% -
Total Cost 97,846 90,969 80,982 72,702 67,998 51,022 49,806 56.66%
-
Net Worth 89,331 85,593 84,840 82,767 78,109 73,950 74,677 12.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div 1,410 - - - - - - -
Div Payout % 13.10% - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 89,331 85,593 84,840 82,767 78,109 73,950 74,677 12.65%
NOSH 120,571 118,370 120,000 119,952 118,347 117,380 79,444 31.96%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin 9.91% 10.75% 11.21% 12.69% 13.74% 32.64% 32.90% -
ROE 12.05% 12.80% 12.05% 12.77% 13.86% 33.43% 32.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 90.08 86.11 76.01 69.42 66.61 64.53 93.43 -2.39%
EPS 8.93 9.26 8.52 8.81 9.15 21.06 30.74 -56.03%
DPS 1.17 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.7231 0.707 0.69 0.66 0.63 0.94 -14.63%
Adjusted Per Share Value based on latest NOSH - 119,952
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 34.81 32.67 29.23 26.69 25.27 24.28 23.79 28.79%
EPS 3.45 3.51 3.28 3.39 3.47 7.92 7.83 -42.00%
DPS 0.45 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2743 0.2719 0.2653 0.2504 0.237 0.2394 12.63%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.94 0.96 1.08 1.08 0.77 0.78 1.23 -
P/RPS 1.04 1.11 1.42 1.56 1.16 1.21 1.32 -14.65%
P/EPS 10.53 10.37 12.67 12.26 8.42 3.70 4.00 90.31%
EY 9.50 9.64 7.89 8.16 11.88 27.00 24.99 -47.43%
DY 1.24 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.33 1.53 1.57 1.17 1.24 1.31 -2.04%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 28/02/07 28/11/06 29/08/06 29/05/06 28/02/06 29/11/05 25/08/05 -
Price 0.88 0.96 0.90 0.96 0.75 0.77 1.22 -
P/RPS 0.98 1.11 1.18 1.38 1.13 1.19 1.31 -17.54%
P/EPS 9.85 10.37 10.56 10.90 8.20 3.66 3.97 82.96%
EY 10.15 9.64 9.47 9.18 12.20 27.35 25.19 -45.35%
DY 1.33 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.33 1.27 1.39 1.14 1.22 1.30 -5.70%

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