[NAKA] QoQ Annualized Quarter Result on 30-Sep-2000 [#3]

Announcement Date
28-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- -19.15%
YoY- -145.94%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Revenue 79,218 58,944 147,236 164,105 182,300 183,212 353,624 1.52%
PBT -7,712 -5,368 -30,165 -9,152 -7,636 -7,516 22,016 -
Tax 7,712 5,368 30,165 9,152 7,636 7,516 0 -100.00%
NP 0 0 0 0 0 0 22,016 -
-
NP to SH -7,716 -5,376 -30,452 -9,534 -8,002 -7,864 22,016 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 79,218 58,944 147,236 164,105 182,300 183,212 331,608 1.46%
-
Net Worth 105,819 110,319 110,348 133,596 136,145 112,342 140,201 0.28%
Dividend
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Net Worth 105,819 110,319 110,348 133,596 136,145 112,342 140,201 0.28%
NOSH 55,114 55,999 55,451 55,434 55,569 56,171 55,415 0.00%
Ratio Analysis
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 6.23% -
ROE -7.29% -4.87% -27.60% -7.14% -5.88% -7.00% 15.70% -
Per Share
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 143.73 105.26 265.52 296.04 328.06 326.17 638.13 1.52%
EPS -14.00 -9.60 -55.00 -17.20 14.40 -14.00 37.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.97 1.99 2.41 2.45 2.00 2.53 0.28%
Adjusted Per Share Value based on latest NOSH - 55,280
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
RPS 142.97 106.38 265.72 296.17 329.00 330.65 638.20 1.52%
EPS -13.93 -9.70 -54.96 -17.21 -14.44 -14.19 39.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9098 1.991 1.9915 2.411 2.457 2.0275 2.5303 0.28%
Price Multiplier on Financial Quarter End Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 - -
Price 1.20 1.15 1.50 2.61 4.02 5.70 0.00 -
P/RPS 0.83 1.09 0.56 0.88 1.23 1.75 0.00 -100.00%
P/EPS -8.57 -11.98 -2.73 -15.17 -27.92 -40.71 0.00 -100.00%
EY -11.67 -8.35 -36.61 -6.59 -3.58 -2.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.58 0.75 1.08 1.64 2.85 0.00 -100.00%
Price Multiplier on Announcement Date
30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 CAGR
Date 14/08/01 21/05/01 26/02/01 28/11/00 21/08/00 30/05/00 29/02/00 -
Price 1.20 1.16 1.49 2.19 4.06 4.50 5.20 -
P/RPS 0.83 1.10 0.56 0.74 1.24 1.38 0.81 -0.02%
P/EPS -8.57 -12.08 -2.71 -12.73 -28.19 -32.14 13.09 -
EY -11.67 -8.28 -36.86 -7.85 -3.55 -3.11 7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.59 0.75 0.91 1.66 2.25 2.06 1.20%

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