[NAKA] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -32.33%
YoY- -66.85%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 3,643 2,420 1,281 8,284 6,980 5,215 2,438 30.60%
PBT -2,243 -1,453 -711 -23,526 -17,778 -17,132 -3,389 -23.99%
Tax 0 0 0 -1 -1 -1 0 -
NP -2,243 -1,453 -711 -23,527 -17,779 -17,133 -3,389 -23.99%
-
NP to SH -2,243 -1,453 -711 -23,527 -17,779 -17,133 -3,389 -23.99%
-
Tax Rate - - - - - - - -
Total Cost 5,886 3,873 1,992 31,811 24,759 22,348 5,827 0.67%
-
Net Worth 27,691 28,283 29,439 29,919 35,458 36,016 49,838 -32.34%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 27,691 28,283 29,439 29,919 35,458 36,016 49,838 -32.34%
NOSH 55,382 55,458 55,546 55,406 55,403 55,410 55,375 0.00%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -61.57% -60.04% -55.50% -284.01% -254.71% -328.53% -139.01% -
ROE -8.10% -5.14% -2.42% -78.63% -50.14% -47.57% -6.80% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.58 4.36 2.31 14.95 12.60 9.41 4.40 30.67%
EPS -4.05 -2.62 -1.28 -42.46 -32.09 -30.92 -6.12 -24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.51 0.53 0.54 0.64 0.65 0.90 -32.34%
Adjusted Per Share Value based on latest NOSH - 55,416
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 6.57 4.37 2.31 14.95 12.60 9.41 4.40 30.54%
EPS -4.05 -2.62 -1.28 -42.46 -32.09 -30.92 -6.12 -24.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4998 0.5104 0.5313 0.54 0.6399 0.65 0.8994 -32.33%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.90 0.70 1.00 1.01 0.98 0.91 0.89 -
P/RPS 13.68 16.04 43.36 6.76 7.78 9.67 20.22 -22.87%
P/EPS -22.22 -26.72 -78.13 -2.38 -3.05 -2.94 -14.54 32.57%
EY -4.50 -3.74 -1.28 -42.04 -32.74 -33.98 -6.88 -24.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.37 1.89 1.87 1.53 1.40 0.99 48.80%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 07/11/08 27/08/08 30/05/08 29/02/08 29/11/07 22/08/07 30/05/07 -
Price 0.85 0.98 0.80 1.00 0.91 0.86 1.01 -
P/RPS 12.92 22.46 34.69 6.69 7.22 9.14 22.94 -31.72%
P/EPS -20.99 -37.40 -62.50 -2.36 -2.84 -2.78 -16.50 17.35%
EY -4.76 -2.67 -1.60 -42.46 -35.26 -35.95 -6.06 -14.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.92 1.51 1.85 1.42 1.32 1.12 31.97%

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