[EKA] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 23.44%
YoY- 31.96%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 215,824 176,656 157,104 121,196 91,844 74,080 69,460 20.78%
PBT 3,484 5,104 7,492 12,588 11,988 11,524 10,668 -17.00%
Tax -772 -456 -4,540 708 -1,912 -396 -760 0.26%
NP 2,712 4,648 2,952 13,296 10,076 11,128 9,908 -19.41%
-
NP to SH 2,712 4,648 2,952 13,296 10,076 11,128 9,908 -19.41%
-
Tax Rate 22.16% 8.93% 60.60% -5.62% 15.95% 3.44% 7.12% -
Total Cost 213,112 172,008 154,152 107,900 81,768 62,952 59,552 23.66%
-
Net Worth 92,014 82,501 88,559 90,222 82,767 72,332 62,324 6.70%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 92,014 82,501 88,559 90,222 82,767 72,332 62,324 6.70%
NOSH 121,071 116,200 122,999 118,714 119,952 79,485 79,903 7.16%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 1.26% 2.63% 1.88% 10.97% 10.97% 15.02% 14.26% -
ROE 2.95% 5.63% 3.33% 14.74% 12.17% 15.38% 15.90% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 178.26 152.03 127.73 102.09 76.57 93.20 86.93 12.70%
EPS 2.24 4.00 2.40 11.20 8.40 14.00 12.40 -24.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.71 0.72 0.76 0.69 0.91 0.78 -0.43%
Adjusted Per Share Value based on latest NOSH - 118,714
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 69.17 56.62 50.35 38.84 29.44 23.74 22.26 20.78%
EPS 0.87 1.49 0.95 4.26 3.23 3.57 3.18 -19.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2949 0.2644 0.2838 0.2892 0.2653 0.2318 0.1998 6.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.44 0.43 0.65 0.84 1.08 1.25 1.84 -
P/RPS 0.25 0.28 0.51 0.82 1.41 1.34 2.12 -29.96%
P/EPS 19.64 10.75 27.08 7.50 12.86 8.93 14.84 4.77%
EY 5.09 9.30 3.69 13.33 7.78 11.20 6.74 -4.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.61 0.90 1.11 1.57 1.37 2.36 -20.84%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 27/05/10 28/05/09 29/05/08 28/05/07 29/05/06 25/05/05 24/05/04 -
Price 0.26 0.43 0.54 0.85 0.96 1.25 1.50 -
P/RPS 0.15 0.28 0.42 0.83 1.25 1.34 1.73 -33.45%
P/EPS 11.61 10.75 22.50 7.59 11.43 8.93 12.10 -0.68%
EY 8.62 9.30 4.44 13.18 8.75 11.20 8.27 0.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.61 0.75 1.12 1.39 1.37 1.92 -25.05%

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