[EKA] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 9.98%
YoY- -164.34%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 189,491 191,086 189,885 173,636 168,748 157,535 145,709 19.08%
PBT 4,539 -1,887 -2,309 -1,848 -1,251 3,497 2,417 52.03%
Tax -442 -1,538 -1,470 -1,977 -2,998 -5,946 -5,323 -80.88%
NP 4,097 -3,425 -3,779 -3,825 -4,249 -2,449 -2,906 -
-
NP to SH 4,097 -3,425 -3,779 -3,825 -4,249 -2,449 -2,906 -
-
Tax Rate 9.74% - - - - 170.03% 220.23% -
Total Cost 185,394 194,511 193,664 177,461 172,997 159,984 148,615 15.83%
-
Net Worth 90,921 90,399 88,019 82,501 77,302 82,650 87,165 2.84%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 90,921 90,399 88,019 82,501 77,302 82,650 87,165 2.84%
NOSH 119,634 120,533 120,574 116,200 118,927 110,200 119,404 0.12%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.16% -1.79% -1.99% -2.20% -2.52% -1.55% -1.99% -
ROE 4.51% -3.79% -4.29% -4.64% -5.50% -2.96% -3.33% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 158.39 158.53 157.48 149.43 141.89 142.95 122.03 18.93%
EPS 3.42 -2.84 -3.13 -3.29 -3.57 -2.22 -2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.75 0.73 0.71 0.65 0.75 0.73 2.71%
Adjusted Per Share Value based on latest NOSH - 116,200
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 60.73 61.25 60.86 55.65 54.09 50.49 46.70 19.08%
EPS 1.31 -1.10 -1.21 -1.23 -1.36 -0.78 -0.93 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2914 0.2897 0.2821 0.2644 0.2478 0.2649 0.2794 2.83%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.44 0.42 0.42 0.43 0.45 0.46 0.52 -
P/RPS 0.28 0.26 0.27 0.29 0.32 0.32 0.43 -24.81%
P/EPS 12.85 -14.78 -13.40 -13.06 -12.60 -20.70 -21.37 -
EY 7.78 -6.77 -7.46 -7.66 -7.94 -4.83 -4.68 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.56 0.58 0.61 0.69 0.61 0.71 -12.58%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 26/11/09 25/08/09 28/05/09 27/02/09 27/11/08 28/08/08 -
Price 0.43 0.44 0.44 0.43 0.44 0.44 0.50 -
P/RPS 0.27 0.28 0.28 0.29 0.31 0.31 0.41 -24.24%
P/EPS 12.56 -15.48 -14.04 -13.06 -12.32 -19.80 -20.54 -
EY 7.96 -6.46 -7.12 -7.66 -8.12 -5.05 -4.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.59 0.60 0.61 0.68 0.59 0.68 -11.06%

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