[NAKA] QoQ Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -544.89%
YoY- -14515.29%
View:
Show?
Cumulative Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 7,025 3,206 44,428 31,956 22,524 9,578 109,895 -84.03%
PBT -3,023 -1,709 -14,036 -12,252 -1,900 -844 97 -
Tax -1 0 -2 -1 0 0 0 -
NP -3,024 -1,709 -14,038 -12,253 -1,900 -844 97 -
-
NP to SH -3,024 -1,709 -14,038 -12,253 -1,900 -844 97 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 10,049 4,915 58,466 44,209 24,424 10,422 109,798 -79.72%
-
Net Worth 90,276 91,553 93,660 95,319 105,247 106,610 110,694 -12.72%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 90,276 91,553 93,660 95,319 105,247 106,610 110,694 -12.72%
NOSH 55,384 55,487 55,420 55,418 55,393 55,526 57,058 -1.96%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -43.05% -53.31% -31.60% -38.34% -8.44% -8.81% 0.09% -
ROE -3.35% -1.87% -14.99% -12.85% -1.81% -0.79% 0.09% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.68 5.78 80.17 57.66 40.66 17.25 192.60 -83.72%
EPS -5.46 -3.08 -25.33 -22.11 -3.43 -1.52 0.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.63 1.65 1.69 1.72 1.90 1.92 1.94 -10.96%
Adjusted Per Share Value based on latest NOSH - 55,401
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 12.68 5.79 80.18 57.67 40.65 17.29 198.33 -84.03%
EPS -5.46 -3.08 -25.33 -22.11 -3.43 -1.52 0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6293 1.6523 1.6903 1.7203 1.8994 1.924 1.9977 -12.71%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 0.31 0.38 0.46 0.57 0.60 0.82 0.93 -
P/RPS 2.44 6.58 0.57 0.99 1.48 4.75 0.48 195.93%
P/EPS -5.68 -12.34 -1.82 -2.58 -17.49 -53.95 547.06 -
EY -17.61 -8.11 -55.07 -38.79 -5.72 -1.85 0.18 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.19 0.23 0.27 0.33 0.32 0.43 0.48 -46.11%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 17/08/05 01/06/05 28/02/05 25/11/04 01/09/04 31/05/04 27/02/04 -
Price 0.35 0.29 0.46 0.49 0.56 0.76 0.99 -
P/RPS 2.76 5.02 0.57 0.85 1.38 4.41 0.51 208.55%
P/EPS -6.41 -9.42 -1.82 -2.22 -16.33 -50.00 582.35 -
EY -15.60 -10.62 -55.07 -45.12 -6.13 -2.00 0.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.21 0.18 0.27 0.28 0.29 0.40 0.51 -44.68%

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