[NAKA] QoQ Cumulative Quarter Result on 31-Dec-2000 [#4]

Announcement Date
26-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -325.84%
YoY- -238.32%
Quarter Report
View:
Show?
Cumulative Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 67,156 39,609 14,736 147,236 123,079 91,150 45,803 29.03%
PBT -3,338 -3,856 -1,342 -30,165 -6,864 -3,818 -1,879 46.62%
Tax 3,338 3,856 1,342 30,165 6,864 3,818 1,879 46.62%
NP 0 0 0 0 0 0 0 -
-
NP to SH -3,340 -3,858 -1,344 -30,452 -7,151 -4,001 -1,966 42.33%
-
Tax Rate - - - - - - - -
Total Cost 67,156 39,609 14,736 147,236 123,079 91,150 45,803 29.03%
-
Net Worth 107,436 105,819 110,319 110,348 133,596 136,145 112,342 -2.93%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 107,436 105,819 110,319 110,348 133,596 136,145 112,342 -2.93%
NOSH 55,666 55,114 55,999 55,451 55,434 55,569 56,171 -0.59%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
ROE -3.11% -3.65% -1.22% -27.60% -5.35% -2.94% -1.75% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 120.64 71.87 26.31 265.52 222.03 164.03 81.54 29.81%
EPS -6.00 -7.00 -2.40 -55.00 -12.90 7.20 -3.50 43.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.93 1.92 1.97 1.99 2.41 2.45 2.00 -2.34%
Adjusted Per Share Value based on latest NOSH - 55,454
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 121.20 71.48 26.59 265.72 222.12 164.50 82.66 29.03%
EPS -6.03 -6.96 -2.43 -54.96 -12.91 -7.22 -3.55 42.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9389 1.9098 1.991 1.9915 2.411 2.457 2.0275 -2.93%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 27/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 1.05 1.20 1.15 1.50 2.61 4.02 5.70 -
P/RPS 0.87 1.67 4.37 0.56 1.18 2.45 6.99 -75.03%
P/EPS -17.50 -17.14 -47.92 -2.73 -20.23 -55.83 -162.86 -77.36%
EY -5.71 -5.83 -2.09 -36.61 -4.94 -1.79 -0.61 343.55%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.63 0.58 0.75 1.08 1.64 2.85 -66.97%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 26/11/01 14/08/01 21/05/01 26/02/01 28/11/00 21/08/00 30/05/00 -
Price 1.17 1.20 1.16 1.49 2.19 4.06 4.50 -
P/RPS 0.97 1.67 4.41 0.56 0.99 2.48 5.52 -68.59%
P/EPS -19.50 -17.14 -48.33 -2.71 -16.98 -56.39 -128.57 -71.52%
EY -5.13 -5.83 -2.07 -36.86 -5.89 -1.77 -0.78 250.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.63 0.59 0.75 0.91 1.66 2.25 -58.07%

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