[EKA] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 0.18%
YoY- -54.62%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 106,672 99,858 91,844 78,828 75,888 75,100 74,080 27.48%
PBT 12,681 11,776 11,988 12,183 12,140 11,882 11,524 6.57%
Tax -1,705 -1,704 -1,912 -1,354 -1,330 -598 -396 164.42%
NP 10,976 10,072 10,076 10,829 10,809 11,284 11,128 -0.91%
-
NP to SH 10,976 10,072 10,076 10,829 10,809 11,284 11,128 -0.91%
-
Tax Rate 13.45% 14.47% 15.95% 11.11% 10.96% 5.03% 3.44% -
Total Cost 95,696 89,786 81,768 67,999 65,078 63,816 62,952 32.17%
-
Net Worth 86,268 84,772 82,767 79,412 75,108 74,696 72,332 12.45%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 86,268 84,772 82,767 79,412 75,108 74,696 72,332 12.45%
NOSH 119,304 119,904 119,952 120,322 119,220 79,464 79,485 31.06%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 10.29% 10.09% 10.97% 13.74% 14.24% 15.03% 15.02% -
ROE 12.72% 11.88% 12.17% 13.64% 14.39% 15.11% 15.38% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 89.41 83.28 76.57 65.51 63.65 94.51 93.20 -2.72%
EPS 9.20 8.40 8.40 9.00 9.07 14.20 14.00 -24.39%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7231 0.707 0.69 0.66 0.63 0.94 0.91 -14.19%
Adjusted Per Share Value based on latest NOSH - 118,347
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 34.19 32.01 29.44 25.27 24.32 24.07 23.74 27.50%
EPS 3.52 3.23 3.23 3.47 3.46 3.62 3.57 -0.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2765 0.2717 0.2653 0.2545 0.2407 0.2394 0.2318 12.46%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.96 1.08 1.08 0.77 0.78 1.23 1.25 -
P/RPS 1.07 1.30 1.41 1.18 1.23 1.30 1.34 -13.91%
P/EPS 10.43 12.86 12.86 8.56 8.60 8.66 8.93 10.89%
EY 9.58 7.78 7.78 11.69 11.62 11.54 11.20 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.53 1.57 1.17 1.24 1.31 1.37 -1.95%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 28/11/06 29/08/06 29/05/06 28/02/06 29/11/05 25/08/05 25/05/05 -
Price 0.96 0.90 0.96 0.75 0.77 1.22 1.25 -
P/RPS 1.07 1.08 1.25 1.14 1.21 1.29 1.34 -13.91%
P/EPS 10.43 10.71 11.43 8.33 8.49 8.59 8.93 10.89%
EY 9.58 9.33 8.75 12.00 11.77 11.64 11.20 -9.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.33 1.27 1.39 1.14 1.22 1.30 1.37 -1.95%

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