[EKA] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 37.39%
YoY-0.0%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 161,394 155,148 157,104 107,881 120,858 120,396 121,196 20.97%
PBT 7,220 7,718 7,492 11,812 7,060 11,228 12,588 -30.89%
Tax -2,520 -4,236 -4,540 -1,041 780 344 708 -
NP 4,700 3,482 2,952 10,771 7,840 11,572 13,296 -49.91%
-
NP to SH 4,700 3,482 2,952 10,771 7,840 11,572 13,296 -49.91%
-
Tax Rate 34.90% 54.88% 60.60% 8.81% -11.05% -3.06% -5.62% -
Total Cost 156,694 151,666 154,152 97,110 113,018 108,824 107,900 28.15%
-
Net Worth 91,163 87,650 88,559 80,868 92,399 95,227 90,222 0.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 91,163 87,650 88,559 80,868 92,399 95,227 90,222 0.69%
NOSH 121,551 120,068 122,999 113,900 120,000 120,541 118,714 1.58%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 2.91% 2.24% 1.88% 9.98% 6.49% 9.61% 10.97% -
ROE 5.16% 3.97% 3.33% 13.32% 8.48% 12.15% 14.74% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 132.78 129.22 127.73 94.72 100.72 99.88 102.09 19.09%
EPS 3.87 2.90 2.40 9.00 6.53 9.60 11.20 -50.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.75 0.73 0.72 0.71 0.77 0.79 0.76 -0.87%
Adjusted Per Share Value based on latest NOSH - 118,525
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 51.73 49.73 50.35 34.58 38.74 38.59 38.84 20.98%
EPS 1.51 1.12 0.95 3.45 2.51 3.71 4.26 -49.81%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2922 0.2809 0.2838 0.2592 0.2962 0.3052 0.2892 0.68%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.46 0.52 0.65 0.71 0.72 0.80 0.84 -
P/RPS 0.35 0.40 0.51 0.75 0.71 0.80 0.82 -43.22%
P/EPS 11.90 17.93 27.08 7.51 11.02 8.33 7.50 35.92%
EY 8.41 5.58 3.69 13.32 9.07 12.00 13.33 -26.37%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.71 0.90 1.00 0.94 1.01 1.11 -32.83%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 27/11/08 28/08/08 29/05/08 28/02/08 30/11/07 28/08/07 28/05/07 -
Price 0.44 0.50 0.54 0.70 0.70 0.78 0.85 -
P/RPS 0.33 0.39 0.42 0.74 0.70 0.78 0.83 -45.83%
P/EPS 11.38 17.24 22.50 7.40 10.71 8.13 7.59 30.90%
EY 8.79 5.80 4.44 13.51 9.33 12.31 13.18 -23.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.59 0.68 0.75 0.99 0.91 0.99 1.12 -34.69%

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