[EKA] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 279.25%
YoY- 57.45%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 129,748 80,724 215,824 176,656 157,104 121,196 91,844 5.45%
PBT 820 -24,944 3,484 5,104 7,492 12,588 11,988 -33.78%
Tax 0 -64 -772 -456 -4,540 708 -1,912 -
NP 820 -25,008 2,712 4,648 2,952 13,296 10,076 -31.99%
-
NP to SH 820 -25,008 2,712 4,648 2,952 13,296 10,076 -31.99%
-
Tax Rate 0.00% - 22.16% 8.93% 60.60% -5.62% 15.95% -
Total Cost 128,928 105,732 213,112 172,008 154,152 107,900 81,768 7.24%
-
Net Worth 22,911 34,796 92,014 82,501 88,559 90,222 82,767 -17.91%
Dividend
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 22,911 34,796 92,014 82,501 88,559 90,222 82,767 -17.91%
NOSH 120,588 119,988 121,071 116,200 122,999 118,714 119,952 0.08%
Ratio Analysis
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 0.63% -30.98% 1.26% 2.63% 1.88% 10.97% 10.97% -
ROE 3.58% -71.87% 2.95% 5.63% 3.33% 14.74% 12.17% -
Per Share
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 107.60 67.28 178.26 152.03 127.73 102.09 76.57 5.36%
EPS 0.68 -20.84 2.24 4.00 2.40 11.20 8.40 -32.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.29 0.76 0.71 0.72 0.76 0.69 -17.97%
Adjusted Per Share Value based on latest NOSH - 116,200
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 41.59 25.87 69.17 56.62 50.35 38.84 29.44 5.45%
EPS 0.26 -8.02 0.87 1.49 0.95 4.26 3.23 -32.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.1115 0.2949 0.2644 0.2838 0.2892 0.2653 -17.91%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 28/09/12 30/09/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 0.40 0.34 0.44 0.43 0.65 0.84 1.08 -
P/RPS 0.37 0.51 0.25 0.28 0.51 0.82 1.41 -18.58%
P/EPS 58.82 -1.63 19.64 10.75 27.08 7.50 12.86 26.32%
EY 1.70 -61.30 5.09 9.30 3.69 13.33 7.78 -20.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 1.17 0.58 0.61 0.90 1.11 1.57 4.64%
Price Multiplier on Announcement Date
30/09/12 30/09/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/11/12 30/11/11 27/05/10 28/05/09 29/05/08 28/05/07 29/05/06 -
Price 0.46 0.27 0.26 0.43 0.54 0.85 0.96 -
P/RPS 0.43 0.40 0.15 0.28 0.42 0.83 1.25 -15.12%
P/EPS 67.65 -1.30 11.61 10.75 22.50 7.59 11.43 31.42%
EY 1.48 -77.19 8.62 9.30 4.44 13.18 8.75 -23.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 0.93 0.34 0.61 0.75 1.12 1.39 8.89%

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