[NAKA] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ-0.0%
YoY- 209.11%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 44,343 50,554 66,834 68,976 28,817 21,854 6,888 244.89%
PBT 4,021 6,026 15,030 8,924 124 13,765 20,976 -66.65%
Tax -1,586 -1,942 -4,156 -2,896 570 -924 -2 8363.84%
NP 2,435 4,084 10,874 6,028 694 12,841 20,974 -76.10%
-
NP to SH -376 418 3,934 1,772 1,772 13,168 21,432 -
-
Tax Rate 39.44% 32.23% 27.65% 32.45% -459.68% 6.71% 0.01% -
Total Cost 41,908 46,470 55,960 62,948 28,123 9,013 -14,086 -
-
Net Worth 32,623 33,052 34,907 33,225 32,681 41,011 42,110 -15.60%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 32,623 33,052 34,907 33,225 32,681 41,011 42,110 -15.60%
NOSH 55,294 55,087 55,408 55,374 55,391 55,420 55,408 -0.13%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 5.49% 8.08% 16.27% 8.74% 2.41% 58.76% 304.50% -
ROE -1.15% 1.27% 11.27% 5.33% 5.42% 32.11% 50.89% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.19 91.77 120.62 124.56 52.02 39.43 12.43 245.37%
EPS -0.68 0.76 7.10 3.20 3.20 23.76 38.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.63 0.60 0.59 0.74 0.76 -15.49%
Adjusted Per Share Value based on latest NOSH - 55,374
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 80.03 91.24 120.62 124.48 52.01 39.44 12.43 244.91%
EPS -0.68 0.76 7.10 3.20 3.20 23.76 38.68 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5888 0.5965 0.63 0.5996 0.5898 0.7401 0.76 -15.60%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.94 0.90 0.98 0.88 0.80 0.80 0.75 -
P/RPS 1.17 0.98 0.81 0.71 1.54 2.03 6.03 -66.38%
P/EPS -138.24 118.42 13.80 27.50 25.01 3.37 1.94 -
EY -0.72 0.84 7.24 3.64 4.00 29.70 51.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.50 1.56 1.47 1.36 1.08 0.99 37.02%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 20/08/10 26/05/10 24/02/10 24/11/09 17/08/09 -
Price 0.87 0.92 0.93 0.94 0.70 0.80 0.70 -
P/RPS 1.08 1.00 0.77 0.75 1.35 2.03 5.63 -66.63%
P/EPS -127.94 121.05 13.10 29.38 21.88 3.37 1.81 -
EY -0.78 0.83 7.63 3.40 4.57 29.70 55.26 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.48 1.57 1.19 1.08 0.92 36.55%

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