[EKA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -1.87%
YoY- -0.54%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 189,493 168,944 107,881 107,881 78,828 71,745 69,619 18.14%
PBT 4,747 -508 11,812 11,812 12,183 25,512 10,101 -11.81%
Tax -264 -2,085 -1,041 -1,041 -1,354 -1,649 -8,380 -43.77%
NP 4,483 -2,593 10,771 10,771 10,829 23,863 1,721 17.28%
-
NP to SH 4,483 -2,593 10,771 10,771 10,829 23,863 8,473 -10.05%
-
Tax Rate 5.56% - 8.81% 8.81% 11.11% 6.46% 82.96% -
Total Cost 185,010 171,537 97,110 97,110 67,999 47,882 67,898 18.16%
-
Net Worth 91,311 81,540 80,868 88,669 79,412 69,883 50,444 10.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - 1,400 - - - -
Div Payout % - - - 13.00% - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 91,311 81,540 80,868 88,669 79,412 69,883 50,444 10.38%
NOSH 120,146 119,913 113,900 119,677 120,322 80,077 67,784 9.99%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.37% -1.53% 9.98% 9.98% 13.74% 33.26% 2.47% -
ROE 4.91% -3.18% 13.32% 12.15% 13.64% 34.15% 16.80% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 157.72 140.89 94.72 90.14 65.51 89.59 102.71 7.40%
EPS 3.74 -2.16 9.00 9.00 9.00 29.80 12.50 -18.20%
DPS 0.00 0.00 0.00 1.17 0.00 0.00 0.00 -
NAPS 0.76 0.68 0.71 0.7409 0.66 0.8727 0.7442 0.35%
Adjusted Per Share Value based on latest NOSH - 120,571
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 60.73 54.15 34.58 34.58 25.27 23.00 22.31 18.14%
EPS 1.44 -0.83 3.45 3.45 3.47 7.65 2.72 -10.04%
DPS 0.00 0.00 0.00 0.45 0.00 0.00 0.00 -
NAPS 0.2927 0.2613 0.2592 0.2842 0.2545 0.224 0.1617 10.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 - -
Price 0.44 0.45 0.71 0.94 0.77 1.32 0.00 -
P/RPS 0.28 0.32 0.75 1.04 1.18 1.47 0.00 -
P/EPS 11.79 -20.81 7.51 10.44 8.56 4.43 0.00 -
EY 8.48 -4.81 13.32 9.57 11.69 22.58 0.00 -
DY 0.00 0.00 0.00 1.24 0.00 0.00 0.00 -
P/NAPS 0.58 0.66 1.00 1.27 1.17 1.51 0.00 -
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 25/02/10 27/02/09 28/02/08 28/02/07 28/02/06 01/03/05 25/02/04 -
Price 0.43 0.44 0.70 0.88 0.75 1.26 1.45 -
P/RPS 0.27 0.31 0.74 0.98 1.14 1.41 1.41 -24.06%
P/EPS 11.52 -20.35 7.40 9.78 8.33 4.23 11.60 -0.11%
EY 8.68 -4.91 13.51 10.23 12.00 23.65 8.62 0.11%
DY 0.00 0.00 0.00 1.33 0.00 0.00 0.00 -
P/NAPS 0.57 0.65 0.99 1.19 1.14 1.44 1.95 -18.51%

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