[EKA] YoY 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?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 28,599 21,912 18,826 18,840 0 -
PBT 2,296 3,078 17,774 2,280 0 -
Tax 236 -356 -1,162 -559 0 -
NP 2,532 2,722 16,612 1,721 0 -
-
NP to SH 2,532 2,722 16,612 1,721 0 -
-
Tax Rate -10.28% 11.57% 6.54% 24.52% - -
Total Cost 26,067 19,190 2,214 17,119 0 -
-
Net Worth 89,331 78,109 69,698 51,230 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 1,410 - - - - -
Div Payout % 55.71% - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 89,331 78,109 69,698 51,230 0 -
NOSH 120,571 118,347 79,865 68,840 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 8.85% 12.42% 88.24% 9.13% 0.00% -
ROE 2.83% 3.48% 23.83% 3.36% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 23.72 18.51 23.57 27.37 0.00 -
EPS 2.10 2.30 20.80 2.50 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 9.17 7.02 6.03 6.04 0.00 -
EPS 0.81 0.87 5.32 0.55 0.00 -
DPS 0.45 0.00 0.00 0.00 0.00 -
NAPS 0.2863 0.2504 0.2234 0.1642 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 3.96 4.16 5.60 0.00 0.00 -
P/EPS 44.76 33.48 6.35 0.00 0.00 -
EY 2.23 2.99 15.76 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 3.71 4.05 5.35 5.30 0.00 -
P/EPS 41.90 32.61 6.06 58.00 0.00 -
EY 2.39 3.07 16.51 1.72 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