[EKA] QoQ 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- -83.25%
YoY- 12.31%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 21,912 19,366 19,030 18,520 18,826 17,848 17,706 15.22%
PBT 3,078 3,164 3,060 2,881 17,774 2,255 2,816 6.09%
Tax -356 -699 -200 -99 -1,162 -91 -206 43.86%
NP 2,722 2,465 2,860 2,782 16,612 2,164 2,610 2.83%
-
NP to SH 2,722 2,465 2,860 2,782 16,612 2,164 2,610 2.83%
-
Tax Rate 11.57% 22.09% 6.54% 3.44% 6.54% 4.04% 7.32% -
Total Cost 19,190 16,901 16,170 15,738 2,214 15,684 15,096 17.29%
-
Net Worth 78,109 73,950 74,677 72,332 69,698 67,204 64,063 14.08%
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 78,109 73,950 74,677 72,332 69,698 67,204 64,063 14.08%
NOSH 118,347 117,380 79,444 79,485 79,865 80,148 79,090 30.72%
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 12.42% 12.73% 15.03% 15.02% 88.24% 12.12% 14.74% -
ROE 3.48% 3.33% 3.83% 3.85% 23.83% 3.22% 4.07% -
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 18.51 16.50 23.95 23.30 23.57 22.27 22.39 -11.88%
EPS 2.30 2.10 3.60 3.50 20.80 2.70 3.30 -21.33%
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 7.02 6.21 6.10 5.94 6.03 5.72 5.68 15.12%
EPS 0.87 0.79 0.92 0.89 5.32 0.69 0.84 2.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.2504 0.237 0.2394 0.2318 0.2234 0.2154 0.2053 14.11%
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 4.16 4.73 5.13 5.36 5.60 6.33 6.88 -28.42%
P/EPS 33.48 37.14 34.17 35.71 6.35 52.22 46.67 -19.81%
EY 2.99 2.69 2.93 2.80 15.76 1.91 2.14 24.90%
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 4.05 4.67 5.09 5.36 5.35 5.88 5.58 -19.18%
P/EPS 32.61 36.67 33.89 35.71 6.06 48.52 37.88 -9.47%
EY 3.07 2.73 2.95 2.80 16.51 2.06 2.64 10.55%
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