[EKA] QoQ TTM Result on 31-Mar-2011

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
30-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011
Profit Trend
QoQ- -8.47%
YoY- -1458.59%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 85,878 92,435 103,656 128,988 159,256 179,220 191,291 -41.28%
PBT -11,838 -18,049 -21,475 -48,778 -46,918 -37,826 -26,981 -42.17%
Tax -207 76 -84 -308 1,665 -192 -294 -20.80%
NP -12,045 -17,973 -21,559 -49,086 -45,253 -38,018 -27,275 -41.92%
-
NP to SH -12,045 -17,973 -21,559 -49,086 -45,253 -38,018 -27,275 -41.92%
-
Tax Rate - - - - - - - -
Total Cost 97,923 110,408 125,215 178,074 204,509 217,238 218,566 -41.36%
-
Net Worth 32,490 34,799 40,729 43,097 43,227 50,389 61,189 -34.35%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 32,490 34,799 40,729 43,097 43,227 50,389 61,189 -34.35%
NOSH 120,335 119,999 119,792 119,716 120,077 119,975 119,979 0.19%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -14.03% -19.44% -20.80% -38.05% -28.42% -21.21% -14.26% -
ROE -37.07% -51.65% -52.93% -113.89% -104.68% -75.45% -44.57% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 71.37 77.03 86.53 107.74 132.63 149.38 159.44 -41.39%
EPS -10.01 -14.98 -18.00 -41.00 -37.69 -31.69 -22.73 -42.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.27 0.29 0.34 0.36 0.36 0.42 0.51 -34.48%
Adjusted Per Share Value based on latest NOSH - 119,716
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 27.53 29.63 33.22 41.34 51.04 57.44 61.31 -41.27%
EPS -3.86 -5.76 -6.91 -15.73 -14.50 -12.19 -8.74 -41.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1041 0.1115 0.1305 0.1381 0.1386 0.1615 0.1961 -34.36%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.35 0.34 0.46 0.22 0.22 0.19 0.26 -
P/RPS 0.49 0.44 0.53 0.20 0.17 0.13 0.16 110.45%
P/EPS -3.50 -2.27 -2.56 -0.54 -0.58 -0.60 -1.14 110.80%
EY -28.60 -44.05 -39.12 -186.37 -171.30 -166.78 -87.43 -52.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.17 1.35 0.61 0.61 0.45 0.51 86.28%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 30/11/11 25/08/11 30/05/11 28/02/11 29/11/10 30/08/10 -
Price 0.45 0.27 0.41 0.22 0.20 0.21 0.19 -
P/RPS 0.63 0.35 0.47 0.20 0.15 0.14 0.12 201.15%
P/EPS -4.50 -1.80 -2.28 -0.54 -0.53 -0.66 -0.84 205.23%
EY -22.24 -55.47 -43.89 -186.37 -188.43 -150.90 -119.65 -67.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.93 1.21 0.61 0.56 0.50 0.37 172.36%

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