[NAKA] QoQ Cumulative Quarter Result on 30-Sep-2012 [#3]

Announcement Date
22-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.81%
YoY- -166.82%
Quarter Report
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 0 1,736 9,973 8,449 6,785 2,539 18,184 -
PBT -31,789 -470 -2,595 -1,440 -1,152 -865 -739 1130.50%
Tax -8 -44 -281 -454 -325 -123 -1,375 -96.77%
NP -31,797 -514 -2,876 -1,894 -1,477 -988 -2,114 510.33%
-
NP to SH -31,797 -422 -2,836 -2,113 -1,591 -894 -3,643 324.48%
-
Tax Rate - - - - - - - -
Total Cost 31,797 2,250 12,849 10,343 8,262 3,527 20,298 34.91%
-
Net Worth -12,743 25,488 26,033 26,596 27,150 28,259 28,796 -
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth -12,743 25,488 26,033 26,596 27,150 28,259 28,796 -
NOSH 55,406 55,410 55,390 55,410 55,410 55,410 55,378 0.03%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 0.00% -29.61% -28.84% -22.42% -21.77% -38.91% -11.63% -
ROE 0.00% -1.66% -10.89% -7.94% -5.86% -3.16% -12.65% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.00 3.13 18.00 15.25 12.25 4.58 32.84 -
EPS -57.00 -0.76 -5.12 -3.81 -2.87 -1.61 -6.57 322.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.46 0.47 0.48 0.49 0.51 0.52 -
Adjusted Per Share Value based on latest NOSH - 55,410
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 0.00 3.13 18.00 15.25 12.25 4.58 32.82 -
EPS -57.38 -0.76 -5.12 -3.81 -2.87 -1.61 -6.57 324.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.46 0.4698 0.48 0.49 0.51 0.5197 -
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.21 0.36 0.54 0.71 0.82 0.66 0.74 -
P/RPS 0.00 11.49 3.00 4.66 6.70 14.40 2.25 -
P/EPS -0.37 -47.27 -10.55 -18.62 -28.56 -40.91 -11.25 -89.75%
EY -273.28 -2.12 -9.48 -5.37 -3.50 -2.44 -8.89 883.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.78 1.15 1.48 1.67 1.29 1.42 -
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 30/10/15 29/05/13 27/02/13 22/11/12 30/08/12 24/05/12 28/02/12 -
Price 0.125 0.34 0.53 0.63 0.80 0.66 0.68 -
P/RPS 0.00 10.85 2.94 4.13 6.53 14.40 2.07 -
P/EPS -0.22 -44.64 -10.35 -16.52 -27.86 -40.91 -10.34 -92.33%
EY -459.11 -2.24 -9.66 -6.05 -3.59 -2.44 -9.67 1214.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.74 1.13 1.31 1.63 1.29 1.31 -

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