[EKA] QoQ TTM Result on 30-Sep-2013 [#1]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- -519.11%
YoY- 94.19%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 90,337 93,688 92,108 87,441 97,235 91,281 91,109 -0.56%
PBT -37,231 -15,128 -3,123 -933 235 -17,309 -15,167 82.27%
Tax 71 -19 -10 -10 -10 923 933 -82.12%
NP -37,160 -15,147 -3,133 -943 225 -16,386 -14,234 89.93%
-
NP to SH -37,160 -15,147 -3,133 -943 225 -16,386 -14,234 89.93%
-
Tax Rate - - - - 4.26% - - -
Total Cost 127,497 108,835 95,241 88,384 97,010 107,667 105,343 13.60%
-
Net Worth 14,403 28,814 19,258 21,667 21,599 30,400 22,799 -26.43%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 14,403 28,814 19,258 21,667 21,599 30,400 22,799 -26.43%
NOSH 240,053 240,120 120,363 120,374 119,999 160,000 119,999 58.96%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -41.13% -16.17% -3.40% -1.08% 0.23% -17.95% -15.62% -
ROE -258.00% -52.57% -16.27% -4.35% 1.04% -53.90% -62.43% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 37.63 39.02 76.52 72.64 81.03 57.05 75.92 -37.45%
EPS -15.48 -6.31 -2.60 -0.78 0.19 -10.24 -11.86 19.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.06 0.12 0.16 0.18 0.18 0.19 0.19 -53.72%
Adjusted Per Share Value based on latest NOSH - 120,374
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 28.95 30.03 29.52 28.03 31.17 29.26 29.20 -0.57%
EPS -11.91 -4.85 -1.00 -0.30 0.07 -5.25 -4.56 89.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0462 0.0924 0.0617 0.0694 0.0692 0.0974 0.0731 -26.41%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.16 0.155 0.15 0.21 0.25 0.275 0.46 -
P/RPS 0.43 0.40 0.20 0.29 0.31 0.48 0.61 -20.84%
P/EPS -1.03 -2.46 -5.76 -26.81 133.33 -2.69 -3.88 -58.79%
EY -96.75 -40.70 -17.35 -3.73 0.75 -37.24 -25.79 142.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.67 1.29 0.94 1.17 1.39 1.45 2.42 6.79%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 29/08/14 30/05/14 28/02/14 29/11/13 30/08/13 30/05/13 28/02/13 -
Price 0.15 0.15 0.165 0.225 0.195 0.26 0.49 -
P/RPS 0.40 0.38 0.22 0.31 0.24 0.46 0.65 -27.71%
P/EPS -0.97 -2.38 -6.34 -28.72 104.00 -2.54 -4.13 -62.03%
EY -103.20 -42.05 -15.78 -3.48 0.96 -39.39 -24.21 163.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.25 1.03 1.25 1.08 1.37 2.58 -2.08%

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