[EKA] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
30-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- -15.12%
YoY- -100.49%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 92,108 87,441 97,235 91,281 91,109 90,675 78,419 11.29%
PBT -3,123 -933 235 -17,309 -15,167 -17,173 -23,614 -73.94%
Tax -10 -10 -10 923 933 942 926 -
NP -3,133 -943 225 -16,386 -14,234 -16,231 -22,688 -73.18%
-
NP to SH -3,133 -943 225 -16,386 -14,234 -16,231 -22,688 -73.18%
-
Tax Rate - - 4.26% - - - - -
Total Cost 95,241 88,384 97,010 107,667 105,343 106,906 101,107 -3.89%
-
Net Worth 19,258 21,667 21,599 30,400 22,799 22,911 22,804 -10.62%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 19,258 21,667 21,599 30,400 22,799 22,911 22,804 -10.62%
NOSH 120,363 120,374 119,999 160,000 119,999 120,588 120,021 0.18%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -3.40% -1.08% 0.23% -17.95% -15.62% -17.90% -28.93% -
ROE -16.27% -4.35% 1.04% -53.90% -62.43% -70.84% -99.49% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 76.52 72.64 81.03 57.05 75.92 75.19 65.34 11.07%
EPS -2.60 -0.78 0.19 -10.24 -11.86 -13.46 -18.90 -73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.16 0.18 0.18 0.19 0.19 0.19 0.19 -10.79%
Adjusted Per Share Value based on latest NOSH - 160,000
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 29.52 28.03 31.17 29.26 29.20 29.06 25.13 11.29%
EPS -1.00 -0.30 0.07 -5.25 -4.56 -5.20 -7.27 -73.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0617 0.0694 0.0692 0.0974 0.0731 0.0734 0.0731 -10.65%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.21 0.25 0.275 0.46 0.40 0.49 -
P/RPS 0.20 0.29 0.31 0.48 0.61 0.53 0.75 -58.47%
P/EPS -5.76 -26.81 133.33 -2.69 -3.88 -2.97 -2.59 70.13%
EY -17.35 -3.73 0.75 -37.24 -25.79 -33.65 -38.58 -41.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.17 1.39 1.45 2.42 2.11 2.58 -48.89%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 30/11/12 30/08/12 -
Price 0.165 0.225 0.195 0.26 0.49 0.46 0.51 -
P/RPS 0.22 0.31 0.24 0.46 0.65 0.61 0.78 -56.89%
P/EPS -6.34 -28.72 104.00 -2.54 -4.13 -3.42 -2.70 76.39%
EY -15.78 -3.48 0.96 -39.39 -24.21 -29.26 -37.07 -43.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 1.25 1.08 1.37 2.58 2.42 2.68 -47.04%

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