[EKA] YoY TTM Result on 30-Jun-2009 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1.2%
YoY- -30.04%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 91,109 85,878 191,291 189,885 145,709 118,542 91,208 -0.01%
PBT -15,167 -11,838 -26,981 -2,309 2,417 11,533 12,132 -
Tax 933 -207 -294 -1,470 -5,323 -19 -1,906 -
NP -14,234 -12,045 -27,275 -3,779 -2,906 11,514 10,226 -
-
NP to SH -14,234 -12,045 -27,275 -3,779 -2,906 11,514 10,226 -
-
Tax Rate - - - - 220.23% 0.16% 15.71% -
Total Cost 105,343 97,923 218,566 193,664 148,615 107,028 80,982 4.12%
-
Net Worth 22,799 32,490 61,189 88,019 87,165 92,618 84,840 -18.27%
Dividend
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - 1,410 - -
Div Payout % - - - - - 12.25% - -
Equity
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 22,799 32,490 61,189 88,019 87,165 92,618 84,840 -18.27%
NOSH 119,999 120,335 119,979 120,574 119,404 117,238 120,000 -0.00%
Ratio Analysis
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -15.62% -14.03% -14.26% -1.99% -1.99% 9.71% 11.21% -
ROE -62.43% -37.07% -44.57% -4.29% -3.33% 12.43% 12.05% -
Per Share
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 75.92 71.37 159.44 157.48 122.03 101.11 76.01 -0.01%
EPS -11.86 -10.01 -22.73 -3.13 -2.43 9.82 8.52 -
DPS 0.00 0.00 0.00 0.00 0.00 1.20 0.00 -
NAPS 0.19 0.27 0.51 0.73 0.73 0.79 0.707 -18.27%
Adjusted Per Share Value based on latest NOSH - 120,574
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 29.20 27.53 61.31 60.86 46.70 37.99 29.23 -0.01%
EPS -4.56 -3.86 -8.74 -1.21 -0.93 3.69 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.45 0.00 -
NAPS 0.0731 0.1041 0.1961 0.2821 0.2794 0.2969 0.2719 -18.27%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 31/12/12 30/12/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 0.46 0.35 0.26 0.42 0.52 0.80 1.08 -
P/RPS 0.61 0.49 0.16 0.27 0.43 0.79 1.42 -12.17%
P/EPS -3.88 -3.50 -1.14 -13.40 -21.37 8.15 12.67 -
EY -25.79 -28.60 -87.43 -7.46 -4.68 12.28 7.89 -
DY 0.00 0.00 0.00 0.00 0.00 1.50 0.00 -
P/NAPS 2.42 1.30 0.51 0.58 0.71 1.01 1.53 7.29%
Price Multiplier on Announcement Date
31/12/12 31/12/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/02/13 29/02/12 30/08/10 25/08/09 28/08/08 28/08/07 29/08/06 -
Price 0.49 0.45 0.19 0.44 0.50 0.78 0.90 -
P/RPS 0.65 0.63 0.12 0.28 0.41 0.77 1.18 -8.75%
P/EPS -4.13 -4.50 -0.84 -14.04 -20.54 7.94 10.56 -
EY -24.21 -22.24 -119.65 -7.12 -4.87 12.59 9.47 -
DY 0.00 0.00 0.00 0.00 0.00 1.54 0.00 -
P/NAPS 2.58 1.67 0.37 0.60 0.68 0.99 1.27 11.50%

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