[NAKA] QoQ Cumulative Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 10.39%
YoY- -84.49%
View:
Show?
Cumulative Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 22,524 9,578 109,895 89,407 49,869 26,157 126,136 -68.32%
PBT -1,900 -844 97 85 77 54 618 -
Tax 0 0 0 0 0 0 0 -
NP -1,900 -844 97 85 77 54 618 -
-
NP to SH -1,900 -844 97 85 77 54 618 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 24,424 10,422 109,798 89,322 49,792 26,103 125,518 -66.45%
-
Net Worth 105,247 106,610 110,694 109,933 106,700 104,760 107,046 -1.12%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 105,247 106,610 110,694 109,933 106,700 104,760 107,046 -1.12%
NOSH 55,393 55,526 57,058 56,666 54,999 53,999 55,178 0.25%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.44% -8.81% 0.09% 0.10% 0.15% 0.21% 0.49% -
ROE -1.81% -0.79% 0.09% 0.08% 0.07% 0.05% 0.58% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.66 17.25 192.60 157.78 90.67 48.44 228.60 -68.40%
EPS -3.43 -1.52 0.17 0.15 0.14 0.10 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.92 1.94 1.94 1.94 1.94 1.94 -1.38%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 40.65 17.29 198.33 161.36 90.00 47.21 227.64 -68.32%
EPS -3.43 -1.52 0.18 0.15 0.14 0.10 1.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8994 1.924 1.9977 1.984 1.9256 1.8906 1.9319 -1.12%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.82 0.93 1.04 0.69 0.52 0.64 -
P/RPS 1.48 4.75 0.48 0.66 0.76 1.07 0.28 203.74%
P/EPS -17.49 -53.95 547.06 693.33 492.86 520.00 57.14 -
EY -5.72 -1.85 0.18 0.14 0.20 0.19 1.75 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.48 0.54 0.36 0.27 0.33 -2.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 31/05/04 27/02/04 20/11/03 26/08/03 28/05/03 28/02/03 -
Price 0.56 0.76 0.99 0.94 1.17 0.48 0.59 -
P/RPS 1.38 4.41 0.51 0.60 1.29 0.99 0.26 204.58%
P/EPS -16.33 -50.00 582.35 626.67 835.71 480.00 52.68 -
EY -6.13 -2.00 0.17 0.16 0.12 0.21 1.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.51 0.48 0.60 0.25 0.30 -2.23%

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