[NAKA] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
17-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 1419.7%
YoY- 837.51%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 68,976 28,817 21,854 6,888 3,984 4,604 4,857 487.38%
PBT 8,924 124 13,765 20,976 -1,624 1,345 -2,990 -
Tax -2,896 570 -924 -2 0 0 0 -
NP 6,028 694 12,841 20,974 -1,624 1,345 -2,990 -
-
NP to SH 1,772 1,772 13,168 21,432 -1,624 1,345 -2,990 -
-
Tax Rate 32.45% -459.68% 6.71% 0.01% - 0.00% - -
Total Cost 62,948 28,123 9,013 -14,086 5,608 3,259 7,847 301.23%
-
Net Worth 33,225 32,681 41,011 42,110 30,589 31,046 27,691 12.92%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 33,225 32,681 41,011 42,110 30,589 31,046 27,691 12.92%
NOSH 55,374 55,391 55,420 55,408 55,616 55,439 55,382 -0.00%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 8.74% 2.41% 58.76% 304.50% -40.76% 29.21% -61.57% -
ROE 5.33% 5.42% 32.11% 50.89% -5.31% 4.33% -10.80% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.56 52.02 39.43 12.43 7.16 8.30 8.77 487.42%
EPS 3.20 3.20 23.76 38.68 -2.92 2.43 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.59 0.74 0.76 0.55 0.56 0.50 12.93%
Adjusted Per Share Value based on latest NOSH - 55,416
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 124.48 52.01 39.44 12.43 7.19 8.31 8.77 487.17%
EPS 3.20 3.20 23.76 38.68 -2.93 2.43 -5.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5996 0.5898 0.7401 0.76 0.552 0.5603 0.4998 12.91%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.88 0.80 0.80 0.75 0.79 0.79 0.90 -
P/RPS 0.71 1.54 2.03 6.03 11.03 9.51 10.26 -83.17%
P/EPS 27.50 25.01 3.37 1.94 -27.05 32.56 -16.67 -
EY 3.64 4.00 29.70 51.57 -3.70 3.07 -6.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.36 1.08 0.99 1.44 1.41 1.80 -12.64%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 26/05/10 24/02/10 24/11/09 17/08/09 25/05/09 24/02/09 07/11/08 -
Price 0.94 0.70 0.80 0.70 0.58 0.79 0.85 -
P/RPS 0.75 1.35 2.03 5.63 8.10 9.51 9.69 -81.86%
P/EPS 29.38 21.88 3.37 1.81 -19.86 32.56 -15.74 -
EY 3.40 4.57 29.70 55.26 -5.03 3.07 -6.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.57 1.19 1.08 0.92 1.05 1.41 1.70 -5.16%

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