[NAKA] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -54.37%
YoY- 87.38%
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 3,444 996 4,604 3,643 2,420 1,281 8,284 -44.32%
PBT 10,488 -406 1,345 -2,243 -1,453 -711 -23,526 -
Tax -1 0 0 0 0 0 -1 0.00%
NP 10,487 -406 1,345 -2,243 -1,453 -711 -23,527 -
-
NP to SH 10,716 -406 1,345 -2,243 -1,453 -711 -23,527 -
-
Tax Rate 0.01% - 0.00% - - - - -
Total Cost -7,043 1,402 3,259 5,886 3,873 1,992 31,811 -
-
Net Worth 42,110 30,589 31,046 27,691 28,283 29,439 29,919 25.61%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 42,110 30,589 31,046 27,691 28,283 29,439 29,919 25.61%
NOSH 55,408 55,616 55,439 55,382 55,458 55,546 55,406 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 304.50% -40.76% 29.21% -61.57% -60.04% -55.50% -284.01% -
ROE 25.45% -1.33% 4.33% -8.10% -5.14% -2.42% -78.63% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.22 1.79 8.30 6.58 4.36 2.31 14.95 -44.29%
EPS 19.34 -0.73 2.43 -4.05 -2.62 -1.28 -42.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.55 0.56 0.50 0.51 0.53 0.54 25.61%
Adjusted Per Share Value based on latest NOSH - 55,244
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 6.22 1.80 8.31 6.57 4.37 2.31 14.95 -44.29%
EPS 19.34 -0.73 2.43 -4.05 -2.62 -1.28 -42.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.552 0.5603 0.4998 0.5104 0.5313 0.54 25.61%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.79 0.79 0.90 0.70 1.00 1.01 -
P/RPS 12.07 44.11 9.51 13.68 16.04 43.36 6.76 47.22%
P/EPS 3.88 -108.22 32.56 -22.22 -26.72 -78.13 -2.38 -
EY 25.79 -0.92 3.07 -4.50 -3.74 -1.28 -42.04 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.44 1.41 1.80 1.37 1.89 1.87 -34.58%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 25/05/09 24/02/09 07/11/08 27/08/08 30/05/08 29/02/08 -
Price 0.70 0.58 0.79 0.85 0.98 0.80 1.00 -
P/RPS 11.26 32.39 9.51 12.92 22.46 34.69 6.69 41.54%
P/EPS 3.62 -79.45 32.56 -20.99 -37.40 -62.50 -2.36 -
EY 27.63 -1.26 3.07 -4.76 -2.67 -1.60 -42.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.41 1.70 1.92 1.51 1.85 -37.25%

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