[EKA] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
25-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -88.34%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 78,828 56,916 37,550 18,520 71,745 52,919 35,071 71.33%
PBT 12,183 9,105 5,941 2,881 25,512 7,738 5,483 70.03%
Tax -1,354 -998 -299 -99 -1,649 -487 -396 126.45%
NP 10,829 8,107 5,642 2,782 23,863 7,251 5,087 65.25%
-
NP to SH 10,829 8,107 5,642 2,782 23,863 7,251 5,087 65.25%
-
Tax Rate 11.11% 10.96% 5.03% 3.44% 6.46% 6.29% 7.22% -
Total Cost 67,999 48,809 31,908 15,738 47,882 45,668 29,984 72.35%
-
Net Worth 79,412 75,108 74,696 72,332 69,883 66,812 64,382 14.96%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 79,412 75,108 74,696 72,332 69,883 66,812 64,382 14.96%
NOSH 120,322 119,220 79,464 79,485 80,077 79,681 79,484 31.73%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin 13.74% 14.24% 15.03% 15.02% 33.26% 13.70% 14.50% -
ROE 13.64% 10.79% 7.55% 3.85% 34.15% 10.85% 7.90% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 65.51 47.74 47.25 23.30 89.59 66.41 44.12 30.05%
EPS 9.00 6.80 7.10 3.50 29.80 9.10 6.40 25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.63 0.94 0.91 0.8727 0.8385 0.81 -12.72%
Adjusted Per Share Value based on latest NOSH - 79,485
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 25.27 18.24 12.04 5.94 23.00 16.96 11.24 71.36%
EPS 3.47 2.60 1.81 0.89 7.65 2.32 1.63 65.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2545 0.2407 0.2394 0.2318 0.224 0.2141 0.2064 14.94%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.77 0.78 1.23 1.25 1.32 1.41 1.54 -
P/RPS 1.18 1.63 2.60 5.36 1.47 2.12 3.49 -51.37%
P/EPS 8.56 11.47 17.32 35.71 4.43 15.49 24.06 -49.69%
EY 11.69 8.72 5.77 2.80 22.58 6.45 4.16 98.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.17 1.24 1.31 1.37 1.51 1.68 1.90 -27.55%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 25/08/05 25/05/05 01/03/05 22/11/04 17/08/04 -
Price 0.75 0.77 1.22 1.25 1.26 1.31 1.25 -
P/RPS 1.14 1.61 2.58 5.36 1.41 1.97 2.83 -45.36%
P/EPS 8.33 11.32 17.18 35.71 4.23 14.40 19.53 -43.24%
EY 12.00 8.83 5.82 2.80 23.65 6.95 5.12 76.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.14 1.22 1.30 1.37 1.44 1.56 1.54 -18.12%

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