[EKA] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -4.82%
YoY- 27.05%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 107,314 40,967 201,022 197,424 155,148 120,396 99,858 1.11%
PBT 818 -8,038 -57,438 5,602 7,718 11,228 11,776 -33.61%
Tax 0 -7 -884 -1,178 -4,236 344 -1,704 -
NP 818 -8,045 -58,322 4,424 3,482 11,572 10,072 -32.00%
-
NP to SH 818 -8,045 -58,322 4,424 3,482 11,572 10,072 -32.00%
-
Tax Rate 0.00% - - 21.03% 54.88% -3.06% 14.47% -
Total Cost 106,496 49,012 259,344 193,000 151,666 108,824 89,786 2.65%
-
Net Worth 22,855 22,807 61,202 87,758 87,650 95,227 84,772 -18.23%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 22,855 22,807 61,202 87,758 87,650 95,227 84,772 -18.23%
NOSH 120,294 120,039 120,004 120,217 120,068 120,541 119,904 0.04%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 0.76% -19.64% -29.01% 2.24% 2.24% 9.61% 10.09% -
ROE 3.58% -35.27% -95.29% 5.04% 3.97% 12.15% 11.88% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 89.21 34.13 167.51 164.22 129.22 99.88 83.28 1.06%
EPS 0.68 -6.70 -48.60 3.68 2.90 9.60 8.40 -32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.51 0.73 0.73 0.79 0.707 -18.27%
Adjusted Per Share Value based on latest NOSH - 120,574
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 34.40 13.13 64.43 63.28 49.73 38.59 32.01 1.11%
EPS 0.26 -2.58 -18.69 1.42 1.12 3.71 3.23 -32.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0733 0.0731 0.1962 0.2813 0.2809 0.3052 0.2717 -18.23%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.35 0.26 0.42 0.52 0.80 1.08 -
P/RPS 0.52 1.03 0.16 0.26 0.40 0.80 1.30 -13.13%
P/EPS 67.65 -5.22 -0.53 11.41 17.93 8.33 12.86 29.05%
EY 1.48 -19.15 -186.92 8.76 5.58 12.00 7.78 -22.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 1.84 0.51 0.58 0.71 1.01 1.53 7.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/02/13 29/02/12 30/08/10 25/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.49 0.45 0.19 0.44 0.50 0.78 0.90 -
P/RPS 0.55 1.32 0.11 0.27 0.39 0.78 1.08 -9.84%
P/EPS 72.06 -6.71 -0.39 11.96 17.24 8.13 10.71 34.02%
EY 1.39 -14.89 -255.79 8.36 5.80 12.31 9.33 -25.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.58 2.37 0.37 0.60 0.68 0.99 1.27 11.50%

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