[EKA] QoQ TTM Result on 31-Dec-2011 [#2]

Stock
[EKA] EKA NOODLES BERHAD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#2]
Profit Trend
QoQ- 32.98%
YoY- 73.38%
Quarter Report
Latest QR
Upcoming QR
EKA's Result
EKA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 90,675 78,419 83,792 85,878 92,435 103,656 128,988 -20.88%
PBT -17,173 -23,614 -8,141 -11,838 -18,049 -21,475 -48,778 -50.04%
Tax 942 926 -32 -207 76 -84 -308 -
NP -16,231 -22,688 -8,173 -12,045 -17,973 -21,559 -49,086 -52.08%
-
NP to SH -16,231 -22,688 -8,173 -12,045 -17,973 -21,559 -49,086 -52.08%
-
Tax Rate - - - - - - - -
Total Cost 106,906 101,107 91,965 97,923 110,408 125,215 178,074 -28.76%
-
Net Worth 22,911 22,804 32,400 32,490 34,799 40,729 43,097 -34.30%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 22,911 22,804 32,400 32,490 34,799 40,729 43,097 -34.30%
NOSH 120,588 120,021 119,999 120,335 119,999 119,792 119,716 0.48%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -17.90% -28.93% -9.75% -14.03% -19.44% -20.80% -38.05% -
ROE -70.84% -99.49% -25.23% -37.07% -51.65% -52.93% -113.89% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 75.19 65.34 69.83 71.37 77.03 86.53 107.74 -21.27%
EPS -13.46 -18.90 -6.81 -10.01 -14.98 -18.00 -41.00 -52.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.19 0.19 0.27 0.27 0.29 0.34 0.36 -34.61%
Adjusted Per Share Value based on latest NOSH - 120,335
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 29.06 25.13 26.86 27.53 29.63 33.22 41.34 -20.89%
EPS -5.20 -7.27 -2.62 -3.86 -5.76 -6.91 -15.73 -52.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0734 0.0731 0.1038 0.1041 0.1115 0.1305 0.1381 -34.30%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.40 0.49 0.57 0.35 0.34 0.46 0.22 -
P/RPS 0.53 0.75 0.82 0.49 0.44 0.53 0.20 91.15%
P/EPS -2.97 -2.59 -8.37 -3.50 -2.27 -2.56 -0.54 210.61%
EY -33.65 -38.58 -11.95 -28.60 -44.05 -39.12 -186.37 -67.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.11 2.58 2.11 1.30 1.17 1.35 0.61 128.20%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 30/11/12 30/08/12 31/05/12 29/02/12 30/11/11 25/08/11 30/05/11 -
Price 0.46 0.51 0.40 0.45 0.27 0.41 0.22 -
P/RPS 0.61 0.78 0.57 0.63 0.35 0.47 0.20 109.88%
P/EPS -3.42 -2.70 -5.87 -4.50 -1.80 -2.28 -0.54 241.16%
EY -29.26 -37.07 -17.03 -22.24 -55.47 -43.89 -186.37 -70.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.42 2.68 1.48 1.67 0.93 1.21 0.61 149.97%

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