[NAKA] QoQ Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
29-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 40.48%
YoY- 52.8%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 0 0 0 6,944 9,973 11,265 13,570 -
PBT -39,610 -52,424 -63,578 -1,880 -2,595 -1,920 -2,304 562.67%
Tax -8 -10 -16 -176 -281 -605 -650 -94.62%
NP -39,618 -52,434 -63,594 -2,056 -2,876 -2,525 -2,954 461.82%
-
NP to SH -39,618 -52,434 -63,594 -1,688 -2,836 -2,817 -3,182 434.72%
-
Tax Rate - - - - - - - -
Total Cost 39,618 52,434 63,594 9,000 12,849 13,790 16,524 78.85%
-
Net Worth -13,852 -13,298 -12,743 25,488 26,042 26,596 27,150 -
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth -13,852 -13,298 -12,743 25,488 26,042 26,596 27,150 -
NOSH 55,410 55,410 55,406 55,410 55,410 55,410 55,410 0.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 0.00% 0.00% 0.00% -29.61% -28.84% -22.42% -21.77% -
ROE 0.00% 0.00% 0.00% -6.62% -10.89% -10.59% -11.72% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.00 0.00 0.00 12.53 18.00 20.33 24.49 -
EPS -71.50 -94.63 -114.00 -3.04 -5.12 -5.08 -5.74 434.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.25 -0.24 -0.23 0.46 0.47 0.48 0.49 -
Adjusted Per Share Value based on latest NOSH - 55,410
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 0.00 0.00 0.00 12.53 18.00 20.33 24.49 -
EPS -71.50 -94.63 -114.77 -3.04 -5.12 -5.08 -5.74 434.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.25 -0.24 -0.23 0.46 0.47 0.48 0.49 -
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.125 0.125 0.21 0.36 0.54 0.71 0.82 -
P/RPS 0.00 0.00 0.00 2.87 3.00 3.49 3.35 -
P/EPS -0.17 -0.13 -0.18 -11.82 -10.55 -13.96 -14.28 -94.74%
EY -572.00 -757.04 -546.56 -8.46 -9.48 -7.16 -7.00 1768.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.78 1.15 1.48 1.67 -
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 30/10/15 30/10/15 30/10/15 29/05/13 27/02/13 22/11/12 30/08/12 -
Price 0.125 0.125 0.125 0.34 0.53 0.63 0.80 -
P/RPS 0.00 0.00 0.00 2.71 2.94 3.10 3.27 -
P/EPS -0.17 -0.13 -0.11 -11.16 -10.36 -12.39 -13.93 -94.65%
EY -572.00 -757.04 -918.21 -8.96 -9.66 -8.07 -7.18 1736.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.00 0.74 1.13 1.31 1.63 -

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