[EKA] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 7.9%
YoY- 272.89%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 90,335 97,235 159,256 189,493 168,944 107,881 107,881 -2.33%
PBT -37,229 235 -46,918 4,747 -508 11,812 11,812 -
Tax 71 -10 1,665 -264 -2,085 -1,041 -1,041 -
NP -37,158 225 -45,253 4,483 -2,593 10,771 10,771 -
-
NP to SH -37,158 225 -45,253 4,483 -2,593 10,771 10,771 -
-
Tax Rate - 4.26% - 5.56% - 8.81% 8.81% -
Total Cost 127,493 97,010 204,509 185,010 171,537 97,110 97,110 3.69%
-
Net Worth 14,402 21,315 44,403 91,311 81,540 80,868 88,669 -21.51%
Dividend
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - 1,400 -
Div Payout % - - - - - - 13.00% -
Equity
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 14,402 21,315 44,403 91,311 81,540 80,868 88,669 -21.51%
NOSH 240,038 118,421 120,010 120,146 119,913 113,900 119,677 9.72%
Ratio Analysis
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -41.13% 0.23% -28.42% 2.37% -1.53% 9.98% 9.98% -
ROE -258.00% 1.06% -101.91% 4.91% -3.18% 13.32% 12.15% -
Per Share
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 37.63 82.11 132.70 157.72 140.89 94.72 90.14 -10.99%
EPS -15.48 0.19 -37.71 3.74 -2.16 9.00 9.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.06 0.18 0.37 0.76 0.68 0.71 0.7409 -28.47%
Adjusted Per Share Value based on latest NOSH - 119,634
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 28.95 31.17 51.04 60.73 54.15 34.58 34.58 -2.34%
EPS -11.91 0.07 -14.50 1.44 -0.83 3.45 3.45 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
NAPS 0.0462 0.0683 0.1423 0.2927 0.2613 0.2592 0.2842 -21.50%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 30/06/14 28/06/13 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.25 0.22 0.44 0.45 0.71 0.94 -
P/RPS 0.43 0.30 0.17 0.28 0.32 0.75 1.04 -11.10%
P/EPS -1.03 131.58 -0.58 11.79 -20.81 7.51 10.44 -
EY -96.75 0.76 -171.40 8.48 -4.81 13.32 9.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 2.67 1.39 0.59 0.58 0.66 1.00 1.27 10.41%
Price Multiplier on Announcement Date
30/06/14 30/06/13 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/08/14 30/08/13 28/02/11 25/02/10 27/02/09 28/02/08 28/02/07 -
Price 0.15 0.195 0.20 0.43 0.44 0.70 0.88 -
P/RPS 0.40 0.24 0.15 0.27 0.31 0.74 0.98 -11.25%
P/EPS -0.97 102.63 -0.53 11.52 -20.35 7.40 9.78 -
EY -103.20 0.97 -188.54 8.68 -4.91 13.51 10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 2.50 1.08 0.54 0.57 0.65 0.99 1.19 10.40%

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