[EKA] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
30-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -32.25%
YoY- -28.57%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 155,148 157,104 107,881 120,858 120,396 121,196 107,881 27.43%
PBT 7,718 7,492 11,812 7,060 11,228 12,588 11,812 -24.72%
Tax -4,236 -4,540 -1,041 780 344 708 -1,041 155.09%
NP 3,482 2,952 10,771 7,840 11,572 13,296 10,771 -52.92%
-
NP to SH 3,482 2,952 10,771 7,840 11,572 13,296 10,771 -52.92%
-
Tax Rate 54.88% 60.60% 8.81% -11.05% -3.06% -5.62% 8.81% -
Total Cost 151,666 154,152 97,110 113,018 108,824 107,900 97,110 34.64%
-
Net Worth 87,650 88,559 80,868 92,399 95,227 90,222 88,669 -0.76%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - 1,400 -
Div Payout % - - - - - - 13.00% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 87,650 88,559 80,868 92,399 95,227 90,222 88,669 -0.76%
NOSH 120,068 122,999 113,900 120,000 120,541 118,714 119,677 0.21%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 2.24% 1.88% 9.98% 6.49% 9.61% 10.97% 9.98% -
ROE 3.97% 3.33% 13.32% 8.48% 12.15% 14.74% 12.15% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 129.22 127.73 94.72 100.72 99.88 102.09 90.14 27.16%
EPS 2.90 2.40 9.00 6.53 9.60 11.20 9.00 -53.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.17 -
NAPS 0.73 0.72 0.71 0.77 0.79 0.76 0.7409 -0.98%
Adjusted Per Share Value based on latest NOSH - 93,999
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 49.73 50.35 34.58 38.74 38.59 38.84 34.58 27.43%
EPS 1.12 0.95 3.45 2.51 3.71 4.26 3.45 -52.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.45 -
NAPS 0.2809 0.2838 0.2592 0.2962 0.3052 0.2892 0.2842 -0.77%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.52 0.65 0.71 0.72 0.80 0.84 0.94 -
P/RPS 0.40 0.51 0.75 0.71 0.80 0.82 1.04 -47.14%
P/EPS 17.93 27.08 7.51 11.02 8.33 7.50 10.44 43.45%
EY 5.58 3.69 13.32 9.07 12.00 13.33 9.57 -30.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.24 -
P/NAPS 0.71 0.90 1.00 0.94 1.01 1.11 1.27 -32.16%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 29/05/08 28/02/08 30/11/07 28/08/07 28/05/07 28/02/07 -
Price 0.50 0.54 0.70 0.70 0.78 0.85 0.88 -
P/RPS 0.39 0.42 0.74 0.70 0.78 0.83 0.98 -45.92%
P/EPS 17.24 22.50 7.40 10.71 8.13 7.59 9.78 45.97%
EY 5.80 4.44 13.51 9.33 12.31 13.18 10.23 -31.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 1.33 -
P/NAPS 0.68 0.75 0.99 0.91 0.99 1.12 1.19 -31.16%

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