[EKA] YoY Annualized Quarter Result on 31-Dec-2015

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015
Profit Trend
QoQ- -13.76%
YoY- -76.97%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
Revenue 97,005 68,640 65,834 123,310 92,108 94,752 89,782 1.73%
PBT -15,596 -9,736 -8,424 -27,433 -8,291 -6,052 -7,638 17.16%
Tax 688 0 0 725 -178 -700 -400 -
NP -14,908 -9,736 -8,424 -26,708 -8,469 -6,752 -8,038 14.68%
-
NP to SH -14,908 -9,736 -8,424 -26,708 -8,469 -6,752 -8,038 14.68%
-
Tax Rate - - - - - - - -
Total Cost 111,913 78,376 74,258 150,018 100,577 101,504 97,820 3.03%
-
Net Worth 15,600 12,049 9,627 22,806 32,416 43,097 40,789 -19.20%
Dividend
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
Net Worth 15,600 12,049 9,627 22,806 32,416 43,097 40,789 -19.20%
NOSH 312,000 240,990 240,685 120,035 120,060 119,716 119,970 23.62%
Ratio Analysis
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
NP Margin -15.37% -14.18% -12.80% -21.66% -9.20% -7.13% -8.95% -
ROE -95.56% -80.80% -87.50% -117.11% -26.13% -15.67% -19.71% -
Per Share
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
RPS 31.09 28.48 27.35 102.73 76.72 79.15 74.84 -17.70%
EPS -4.78 -4.04 -3.50 -22.25 -7.05 -5.64 -6.70 -7.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.05 0.04 0.19 0.27 0.36 0.34 -34.64%
Adjusted Per Share Value based on latest NOSH - 312,000
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
RPS 31.09 22.00 21.10 39.52 29.52 30.37 28.78 1.72%
EPS -4.78 -3.12 -2.70 -8.56 -2.71 -2.16 -2.58 14.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.05 0.0386 0.0309 0.0731 0.1039 0.1381 0.1307 -19.20%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
Date 31/12/15 30/09/14 31/12/14 29/06/12 30/03/12 31/03/11 30/06/11 -
Price 0.105 0.145 0.11 0.49 0.57 0.22 0.46 -
P/RPS 0.34 0.51 0.00 0.48 0.74 0.15 0.06 46.94%
P/EPS -2.20 -3.59 0.00 -2.20 -8.08 -0.53 -0.20 70.24%
EY -45.51 -27.86 0.00 -45.41 -12.38 -187.44 -492.01 -41.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 2.90 0.00 2.58 2.11 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/15 30/09/14 31/12/14 30/06/12 31/03/12 31/03/11 30/06/11 CAGR
Date 29/02/16 24/11/14 17/02/15 30/08/12 31/05/12 30/05/11 25/08/11 -
Price 0.17 0.12 0.125 0.51 0.40 0.22 0.41 -
P/RPS 0.55 0.42 0.00 0.50 0.52 0.15 0.05 70.24%
P/EPS -3.56 -2.97 0.00 -2.29 -5.67 -0.53 -0.18 93.91%
EY -28.11 -33.67 0.00 -43.63 -17.64 -187.44 -552.02 -48.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.40 2.40 0.00 2.68 1.48 0.00 0.00 -

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