[NAKA] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -591.49%
YoY- -246.73%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,184 19,445 22,790 15,368 44,343 50,554 66,834 -57.91%
PBT -739 7,284 2,332 -1,176 4,021 6,026 15,030 -
Tax -1,375 -1,292 -1,488 -576 -1,586 -1,942 -4,156 -52.06%
NP -2,114 5,992 844 -1,752 2,435 4,084 10,874 -
-
NP to SH -3,643 4,216 -1,344 -2,600 -376 418 3,934 -
-
Tax Rate - 17.74% 63.81% - 39.44% 32.23% 27.65% -
Total Cost 20,298 13,453 21,946 17,120 41,908 46,470 55,960 -49.04%
-
Net Worth 28,796 35,440 32,211 32,222 32,623 33,052 34,907 -12.01%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 28,796 35,440 32,211 32,222 32,623 33,052 34,907 -12.01%
NOSH 55,378 55,376 55,537 55,555 55,294 55,087 55,408 -0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -11.63% 30.81% 3.70% -11.40% 5.49% 8.08% 16.27% -
ROE -12.65% 11.90% -4.17% -8.07% -1.15% 1.27% 11.27% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 32.84 35.11 41.04 27.66 80.19 91.77 120.62 -57.89%
EPS -6.57 7.61 -2.42 -4.68 -0.68 0.76 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.64 0.58 0.58 0.59 0.60 0.63 -11.97%
Adjusted Per Share Value based on latest NOSH - 55,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 32.82 35.09 41.13 27.74 80.03 91.24 120.62 -57.91%
EPS -6.57 7.61 -2.43 -4.69 -0.68 0.76 7.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5197 0.6396 0.5813 0.5815 0.5888 0.5965 0.63 -12.01%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.81 0.90 0.94 0.94 0.90 0.98 -
P/RPS 2.25 2.31 2.19 3.40 1.17 0.98 0.81 97.23%
P/EPS -11.25 10.64 -37.19 -20.09 -138.24 118.42 13.80 -
EY -8.89 9.40 -2.69 -4.98 -0.72 0.84 7.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.27 1.55 1.62 1.59 1.50 1.56 -6.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 19/05/11 25/02/11 22/11/10 20/08/10 -
Price 0.68 0.79 0.80 0.94 0.87 0.92 0.93 -
P/RPS 2.07 2.25 1.95 3.40 1.08 1.00 0.77 92.99%
P/EPS -10.34 10.38 -33.06 -20.09 -127.94 121.05 13.10 -
EY -9.67 9.64 -3.03 -4.98 -0.78 0.83 7.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.23 1.38 1.62 1.47 1.53 1.48 -7.79%

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