[NAKA] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 3.86%
YoY- -30.05%
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 8,284 9,306 10,430 9,752 26,797 30,354 23,798 -50.42%
PBT -23,526 -23,704 -34,264 -13,556 -14,100 -9,473 -9,550 82.10%
Tax -1 -1 -2 0 -1 -1 0 -
NP -23,527 -23,705 -34,266 -13,556 -14,101 -9,474 -9,550 82.10%
-
NP to SH -23,527 -23,705 -34,266 -13,556 -14,101 -9,474 -9,550 82.10%
-
Tax Rate - - - - - - - -
Total Cost 31,811 33,011 44,696 23,308 40,898 39,829 33,348 -3.08%
-
Net Worth 29,919 35,458 36,016 49,838 53,190 60,417 62,595 -38.78%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 29,919 35,458 36,016 49,838 53,190 60,417 62,595 -38.78%
NOSH 55,406 55,403 55,410 55,375 55,406 55,429 55,394 0.01%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -284.01% -254.71% -328.53% -139.01% -52.62% -31.21% -40.13% -
ROE -78.63% -66.85% -95.14% -27.20% -26.51% -15.68% -15.26% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.95 16.80 18.82 17.61 48.36 54.76 42.96 -50.42%
EPS -42.46 -42.79 -61.84 -24.48 -25.45 -17.09 -17.24 82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.64 0.65 0.90 0.96 1.09 1.13 -38.79%
Adjusted Per Share Value based on latest NOSH - 55,375
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 14.95 16.80 18.82 17.60 48.36 54.78 42.95 -50.42%
EPS -42.46 -42.78 -61.84 -24.46 -25.45 -17.10 -17.24 82.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.6399 0.65 0.8994 0.9599 1.0904 1.1297 -38.78%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 1.01 0.98 0.91 0.89 0.86 0.35 0.34 -
P/RPS 6.76 5.83 4.83 5.05 1.78 0.64 0.79 316.72%
P/EPS -2.38 -2.29 -1.47 -3.64 -3.38 -2.05 -1.97 13.39%
EY -42.04 -43.66 -67.96 -27.51 -29.59 -48.84 -50.71 -11.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.87 1.53 1.40 0.99 0.90 0.32 0.30 237.57%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 29/02/08 29/11/07 22/08/07 30/05/07 27/02/07 28/11/06 17/08/06 -
Price 1.00 0.91 0.86 1.01 0.97 0.87 0.34 -
P/RPS 6.69 5.42 4.57 5.74 2.01 1.59 0.79 313.84%
P/EPS -2.36 -2.13 -1.39 -4.13 -3.81 -5.09 -1.97 12.75%
EY -42.46 -47.02 -71.91 -24.24 -26.24 -19.65 -50.71 -11.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.85 1.42 1.32 1.12 1.01 0.80 0.30 235.16%

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