[EKA] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
01-Mar-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- 229.1%
YoY- 181.64%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,916 37,550 18,520 71,745 52,919 35,071 17,365 120.49%
PBT 9,105 5,941 2,881 25,512 7,738 5,483 2,667 126.55%
Tax -998 -299 -99 -1,649 -487 -396 -190 201.86%
NP 8,107 5,642 2,782 23,863 7,251 5,087 2,477 120.28%
-
NP to SH 8,107 5,642 2,782 23,863 7,251 5,087 2,477 120.28%
-
Tax Rate 10.96% 5.03% 3.44% 6.46% 6.29% 7.22% 7.12% -
Total Cost 48,809 31,908 15,738 47,882 45,668 29,984 14,888 120.52%
-
Net Worth 75,108 74,696 72,332 69,883 66,812 64,382 62,324 13.23%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 75,108 74,696 72,332 69,883 66,812 64,382 62,324 13.23%
NOSH 119,220 79,464 79,485 80,077 79,681 79,484 79,903 30.54%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin 14.24% 15.03% 15.02% 33.26% 13.70% 14.50% 14.26% -
ROE 10.79% 7.55% 3.85% 34.15% 10.85% 7.90% 3.97% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 47.74 47.25 23.30 89.59 66.41 44.12 21.73 68.91%
EPS 6.80 7.10 3.50 29.80 9.10 6.40 3.10 68.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.94 0.91 0.8727 0.8385 0.81 0.78 -13.25%
Adjusted Per Share Value based on latest NOSH - 79,865
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 18.24 12.04 5.94 23.00 16.96 11.24 5.57 120.36%
EPS 2.60 1.81 0.89 7.65 2.32 1.63 0.79 121.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2407 0.2394 0.2318 0.224 0.2141 0.2064 0.1998 13.20%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.78 1.23 1.25 1.32 1.41 1.54 1.84 -
P/RPS 1.63 2.60 5.36 1.47 2.12 3.49 8.47 -66.63%
P/EPS 11.47 17.32 35.71 4.43 15.49 24.06 59.35 -66.53%
EY 8.72 5.77 2.80 22.58 6.45 4.16 1.68 199.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.24 1.31 1.37 1.51 1.68 1.90 2.36 -34.86%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 25/08/05 25/05/05 01/03/05 22/11/04 17/08/04 24/05/04 -
Price 0.77 1.22 1.25 1.26 1.31 1.25 1.50 -
P/RPS 1.61 2.58 5.36 1.41 1.97 2.83 6.90 -62.06%
P/EPS 11.32 17.18 35.71 4.23 14.40 19.53 48.39 -62.00%
EY 8.83 5.82 2.80 23.65 6.95 5.12 2.07 162.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.22 1.30 1.37 1.44 1.56 1.54 1.92 -26.06%

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