[EKA] QoQ TTM Result on 30-Jun-2012

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
30-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012
Profit Trend
QoQ- -177.6%
YoY- -5.24%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 91,281 91,109 90,675 78,419 83,792 85,878 92,435 -0.83%
PBT -17,309 -15,167 -17,173 -23,614 -8,141 -11,838 -18,049 -2.74%
Tax 923 933 942 926 -32 -207 76 427.55%
NP -16,386 -14,234 -16,231 -22,688 -8,173 -12,045 -17,973 -5.97%
-
NP to SH -16,386 -14,234 -16,231 -22,688 -8,173 -12,045 -17,973 -5.97%
-
Tax Rate - - - - - - - -
Total Cost 107,667 105,343 106,906 101,107 91,965 97,923 110,408 -1.66%
-
Net Worth 30,400 22,799 22,911 22,804 32,400 32,490 34,799 -8.60%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 30,400 22,799 22,911 22,804 32,400 32,490 34,799 -8.60%
NOSH 160,000 119,999 120,588 120,021 119,999 120,335 119,999 21.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin -17.95% -15.62% -17.90% -28.93% -9.75% -14.03% -19.44% -
ROE -53.90% -62.43% -70.84% -99.49% -25.23% -37.07% -51.65% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 57.05 75.92 75.19 65.34 69.83 71.37 77.03 -18.12%
EPS -10.24 -11.86 -13.46 -18.90 -6.81 -10.01 -14.98 -22.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.19 0.19 0.27 0.27 0.29 -24.54%
Adjusted Per Share Value based on latest NOSH - 120,021
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 29.26 29.20 29.06 25.13 26.86 27.53 29.63 -0.83%
EPS -5.25 -4.56 -5.20 -7.27 -2.62 -3.86 -5.76 -5.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0974 0.0731 0.0734 0.0731 0.1038 0.1041 0.1115 -8.61%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.275 0.46 0.40 0.49 0.57 0.35 0.34 -
P/RPS 0.48 0.61 0.53 0.75 0.82 0.49 0.44 5.96%
P/EPS -2.69 -3.88 -2.97 -2.59 -8.37 -3.50 -2.27 11.97%
EY -37.24 -25.79 -33.65 -38.58 -11.95 -28.60 -44.05 -10.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.45 2.42 2.11 2.58 2.11 1.30 1.17 15.36%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 30/05/13 28/02/13 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 -
Price 0.26 0.49 0.46 0.51 0.40 0.45 0.27 -
P/RPS 0.46 0.65 0.61 0.78 0.57 0.63 0.35 19.96%
P/EPS -2.54 -4.13 -3.42 -2.70 -5.87 -4.50 -1.80 25.78%
EY -39.39 -24.21 -29.26 -37.07 -17.03 -22.24 -55.47 -20.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.37 2.58 2.42 2.68 1.48 1.67 0.93 29.43%

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