[EKA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 107,881 78,828 71,745 69,619 0 -
PBT 11,812 12,183 25,512 10,101 0 -
Tax -1,041 -1,354 -1,649 -8,380 0 -
NP 10,771 10,829 23,863 1,721 0 -
-
NP to SH 10,771 10,829 23,863 8,473 0 -
-
Tax Rate 8.81% 11.11% 6.46% 82.96% - -
Total Cost 97,110 67,999 47,882 67,898 0 -
-
Net Worth 88,669 79,412 69,883 50,444 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,400 - - - - -
Div Payout % 13.00% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 88,669 79,412 69,883 50,444 0 -
NOSH 119,677 120,322 80,077 67,784 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 9.98% 13.74% 33.26% 2.47% 0.00% -
ROE 12.15% 13.64% 34.15% 16.80% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 90.14 65.51 89.59 102.71 0.00 -
EPS 9.00 9.00 29.80 12.50 0.00 -
DPS 1.17 0.00 0.00 0.00 0.00 -
NAPS 0.7409 0.66 0.8727 0.7442 0.00 -
Adjusted Per Share Value based on latest NOSH - 68,840
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 34.58 25.27 23.00 22.31 0.00 -
EPS 3.45 3.47 7.65 2.72 0.00 -
DPS 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.2842 0.2545 0.224 0.1617 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 29/12/06 30/12/05 31/12/04 - - -
Price 0.94 0.77 1.32 0.00 0.00 -
P/RPS 1.04 1.18 1.47 0.00 0.00 -
P/EPS 10.44 8.56 4.43 0.00 0.00 -
EY 9.57 11.69 22.58 0.00 0.00 -
DY 1.24 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.17 1.51 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 28/02/07 28/02/06 01/03/05 25/02/04 - -
Price 0.88 0.75 1.26 1.45 0.00 -
P/RPS 0.98 1.14 1.41 1.41 0.00 -
P/EPS 9.78 8.33 4.23 11.60 0.00 -
EY 10.23 12.00 23.65 8.62 0.00 -
DY 1.33 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.14 1.44 1.95 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