[EKA] QoQ TTM Result on 31-Mar-2007 [#1]

Stock

[EKA] EKA NOODLES BERHAD

Announcement Date

28-May-2007

Admission Sponsor

Sponsor

Financial Year

31-Dec-2007

Quarter

31-Mar-2007 [#1]

Profit Trend

QoQ- 7.48%

YoY- 9.52%

Quarter Report

EKA's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	127,995	118,905	118,542	115,951	108,613	101,926	91,208	25.26%
YoY %	7.64%	0.31%	2.23%	6.76%	6.56%	11.75%	-	-
Horiz. %	140.33%	130.37%	129.97%	127.13%	119.08%	111.75%	100.00%	-
PBT	4,172	7,591	11,533	11,959	11,809	12,591	12,132	-50.82%
YoY %	-45.04%	-34.18%	-3.56%	1.27%	-6.21%	3.78%	-	-
Horiz. %	34.39%	62.57%	95.06%	98.57%	97.34%	103.78%	100.00%	-
Tax	-3,033	821	-19	-387	-1,042	-1,634	-1,906	36.18%
YoY %	-469.43%	4,421.05%	95.09%	62.86%	36.23%	14.27%	-	-
Horiz. %	159.13%	-43.07%	1.00%	20.30%	54.67%	85.73%	100.00%	-
NP	1,139	8,412	11,514	11,572	10,767	10,957	10,226	-76.75%
YoY %	-86.46%	-26.94%	-0.50%	7.48%	-1.73%	7.15%	-	-
Horiz. %	11.14%	82.26%	112.60%	113.16%	105.29%	107.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	1,139	8,412	11,514	11,572	10,767	10,957	10,226	-76.75%
YoY %	-86.46%	-26.94%	-0.50%	7.48%	-1.73%	7.15%	-	-
Horiz. %	11.14%	82.26%	112.60%	113.16%	105.29%	107.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	72.70%	-10.82%	0.16%	3.24%	8.82%	12.98%	15.71%	-
YoY %	771.90%	-6,862.50%	-95.06%	-63.27%	-32.05%	-17.38%	-	-
Horiz. %	462.76%	-68.87%	1.02%	20.62%	56.14%	82.62%	100.00%	-
Total Cost	126,856	110,493	107,028	104,379	97,846	90,969	80,982	34.77%
YoY %	14.81%	3.24%	2.54%	6.68%	7.56%	12.33%	-	-
Horiz. %	156.65%	136.44%	132.16%	128.89%	120.82%	112.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	84,152	72,379	92,618	90,222	89,331	85,593	84,840	-0.53%
YoY %	16.27%	-21.85%	2.66%	1.00%	4.37%	0.89%	-	-
Horiz. %	99.19%	85.31%	109.17%	106.34%	105.29%	100.89%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	-	1,410	1,410	1,410	1,410	-	-	-
YoY %	-	0.00%	0.00%	0.00%	0.00%	-	-	-
Horiz. %	-	100.00%	100.00%	100.00%	100.00%	-	-	-
Div Payout %	-	16.77%	12.25%	12.19%	13.10%	-	-	-
YoY %	-	36.90%	0.49%	-6.95%	0.00%	-	-	-
Horiz. %	-	128.02%	93.51%	93.05%	100.00%	-	-	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	84,152	72,379	92,618	90,222	89,331	85,593	84,840	-0.53%
YoY %	16.27%	-21.85%	2.66%	1.00%	4.37%	0.89%	-	-
Horiz. %	99.19%	85.31%	109.17%	106.34%	105.29%	100.89%	100.00%	-
NOSH	118,525	93,999	117,238	118,714	120,571	118,370	120,000	-0.81%
YoY %	26.09%	-19.82%	-1.24%	-1.54%	1.86%	-1.36%	-	-
Horiz. %	98.77%	78.33%	97.70%	98.93%	100.48%	98.64%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	0.89%	7.07%	9.71%	9.98%	9.91%	10.75%	11.21%	-
YoY %	-87.41%	-27.19%	-2.71%	0.71%	-7.81%	-4.10%	-	-
Horiz. %	7.94%	63.07%	86.62%	89.03%	88.40%	95.90%	100.00%	-
ROE	1.35%	11.62%	12.43%	12.83%	12.05%	12.80%	12.05%	-
YoY %	-88.38%	-6.52%	-3.12%	6.47%	-5.86%	6.22%	-	-
Horiz. %	11.20%	96.43%	103.15%	106.47%	100.00%	106.22%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	107.99	126.49	101.11	97.67	90.08	86.11	76.01	26.29%
YoY %	-14.63%	25.10%	3.52%	8.43%	4.61%	13.29%	-	-
Horiz. %	142.07%	166.41%	133.02%	128.50%	118.51%	113.29%	100.00%	-
EPS	0.96	8.95	9.82	9.75	8.93	9.26	8.52	-76.57%
YoY %	-89.27%	-8.86%	0.72%	9.18%	-3.56%	8.69%	-	-
Horiz. %	11.27%	105.05%	115.26%	114.44%	104.81%	108.69%	100.00%	-
DPS	0.00	1.50	1.20	1.17	1.17	0.00	0.00	-
YoY %	0.00%	25.00%	2.56%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	128.21%	102.56%	100.00%	100.00%	-	-	-
NAPS	0.71	0.77	0.79	0.76	0.7409	0.7231	0.707	0.28%
YoY %	-7.79%	-2.53%	3.95%	2.58%	2.46%	2.28%	-	-
Horiz. %	100.42%	108.91%	111.74%	107.50%	104.79%	102.28%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 118,714
RPS	41.02	38.11	37.99	37.16	34.81	32.67	29.23	25.26%
YoY %	7.64%	0.32%	2.23%	6.75%	6.55%	11.77%	-	-
Horiz. %	140.34%	130.38%	129.97%	127.13%	119.09%	111.77%	100.00%	-
EPS	0.37	2.70	3.69	3.71	3.45	3.51	3.28	-76.56%
YoY %	-86.30%	-26.83%	-0.54%	7.54%	-1.71%	7.01%	-	-
Horiz. %	11.28%	82.32%	112.50%	113.11%	105.18%	107.01%	100.00%	-
DPS	0.00	0.45	0.45	0.45	0.45	0.00	0.00	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	0.00%	100.00%	100.00%	100.00%	100.00%	-	-	-
NAPS	0.2697	0.232	0.2969	0.2892	0.2863	0.2743	0.2719	-0.53%
YoY %	16.25%	-21.86%	2.66%	1.01%	4.37%	0.88%	-	-
Horiz. %	99.19%	85.33%	109.19%	106.36%	105.30%	100.88%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	0.71	0.72	0.80	0.84	0.94	0.96	1.08	-
P/RPS	0.66	0.57	0.79	0.86	1.04	1.11	1.42	-39.91%
YoY %	15.79%	-27.85%	-8.14%	-17.31%	-6.31%	-21.83%	-	-
Horiz. %	46.48%	40.14%	55.63%	60.56%	73.24%	78.17%	100.00%	-
P/EPS	73.88	8.05	8.15	8.62	10.53	10.37	12.67	222.92%
YoY %	817.76%	-1.23%	-5.45%	-18.14%	1.54%	-18.15%	-	-
Horiz. %	583.11%	63.54%	64.33%	68.03%	83.11%	81.85%	100.00%	-
EY	1.35	12.43	12.28	11.60	9.50	9.64	7.89	-69.08%
YoY %	-89.14%	1.22%	5.86%	22.11%	-1.45%	22.18%	-	-
Horiz. %	17.11%	157.54%	155.64%	147.02%	120.41%	122.18%	100.00%	-
DY	0.00	2.08	1.50	1.39	1.24	0.00	0.00	-
YoY %	0.00%	38.67%	7.91%	12.10%	0.00%	0.00%	-	-
Horiz. %	0.00%	167.74%	120.97%	112.10%	100.00%	-	-	-
P/NAPS	1.00	0.94	1.01	1.11	1.27	1.33	1.53	-24.62%
YoY %	6.38%	-6.93%	-9.01%	-12.60%	-4.51%	-13.07%	-	-
Horiz. %	65.36%	61.44%	66.01%	72.55%	83.01%	86.93%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	28/02/08	30/11/07	28/08/07	28/05/07	28/02/07	28/11/06	29/08/06	-
Price	0.70	0.70	0.78	0.85	0.88	0.96	0.90	-
P/RPS	0.65	0.55	0.77	0.87	0.98	1.11	1.18	-32.72%
YoY %	18.18%	-28.57%	-11.49%	-11.22%	-11.71%	-5.93%	-	-
Horiz. %	55.08%	46.61%	65.25%	73.73%	83.05%	94.07%	100.00%	-
P/EPS	72.84	7.82	7.94	8.72	9.85	10.37	10.56	261.08%
YoY %	831.46%	-1.51%	-8.94%	-11.47%	-5.01%	-1.80%	-	-
Horiz. %	689.77%	74.05%	75.19%	82.58%	93.28%	98.20%	100.00%	-
EY	1.37	12.78	12.59	11.47	10.15	9.64	9.47	-72.34%
YoY %	-89.28%	1.51%	9.76%	13.00%	5.29%	1.80%	-	-
Horiz. %	14.47%	134.95%	132.95%	121.12%	107.18%	101.80%	100.00%	-
DY	0.00	2.14	1.54	1.38	1.33	0.00	0.00	-
YoY %	0.00%	38.96%	11.59%	3.76%	0.00%	0.00%	-	-
Horiz. %	0.00%	160.90%	115.79%	103.76%	100.00%	-	-	-
P/NAPS	0.99	0.91	0.99	1.12	1.19	1.33	1.27	-15.26%
YoY %	8.79%	-8.08%	-11.61%	-5.88%	-10.53%	4.72%	-	-
Horiz. %	77.95%	71.65%	77.95%	88.19%	93.70%	104.72%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos