[NAKA] QoQ Annualized Quarter Result on 31-Mar-2009 [#1]

Announcement Date
25-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -220.74%
YoY- 42.9%
View:
Show?
Annualized Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 28,817 21,854 6,888 3,984 4,604 4,857 4,840 227.43%
PBT 124 13,765 20,976 -1,624 1,345 -2,990 -2,906 -
Tax 570 -924 -2 0 0 0 0 -
NP 694 12,841 20,974 -1,624 1,345 -2,990 -2,906 -
-
NP to SH 1,772 13,168 21,432 -1,624 1,345 -2,990 -2,906 -
-
Tax Rate -459.68% 6.71% 0.01% - 0.00% - - -
Total Cost 28,123 9,013 -14,086 5,608 3,259 7,847 7,746 135.66%
-
Net Worth 32,681 41,011 42,110 30,589 31,046 27,691 28,283 10.08%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 32,681 41,011 42,110 30,589 31,046 27,691 28,283 10.08%
NOSH 55,391 55,420 55,408 55,616 55,439 55,382 55,458 -0.08%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 2.41% 58.76% 304.50% -40.76% 29.21% -61.57% -60.04% -
ROE 5.42% 32.11% 50.89% -5.31% 4.33% -10.80% -10.27% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.02 39.43 12.43 7.16 8.30 8.77 8.73 227.61%
EPS 3.20 23.76 38.68 -2.92 2.43 -5.40 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.74 0.76 0.55 0.56 0.50 0.51 10.17%
Adjusted Per Share Value based on latest NOSH - 55,616
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 52.01 39.44 12.43 7.19 8.31 8.77 8.73 227.56%
EPS 3.20 23.76 38.68 -2.93 2.43 -5.40 -5.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5898 0.7401 0.76 0.552 0.5603 0.4998 0.5104 10.09%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.80 0.80 0.75 0.79 0.79 0.90 0.70 -
P/RPS 1.54 2.03 6.03 11.03 9.51 10.26 8.02 -66.61%
P/EPS 25.01 3.37 1.94 -27.05 32.56 -16.67 -13.36 -
EY 4.00 29.70 51.57 -3.70 3.07 -6.00 -7.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.08 0.99 1.44 1.41 1.80 1.37 -0.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 24/11/09 17/08/09 25/05/09 24/02/09 07/11/08 27/08/08 -
Price 0.70 0.80 0.70 0.58 0.79 0.85 0.98 -
P/RPS 1.35 2.03 5.63 8.10 9.51 9.69 11.23 -75.54%
P/EPS 21.88 3.37 1.81 -19.86 32.56 -15.74 -18.70 -
EY 4.57 29.70 55.26 -5.03 3.07 -6.35 -5.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.08 0.92 1.05 1.41 1.70 1.92 -27.24%

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