[NAKA] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 159.96%
YoY- 105.72%
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 16,391 3,444 996 4,604 3,643 2,420 1,281 446.21%
PBT 10,324 10,488 -406 1,345 -2,243 -1,453 -711 -
Tax -693 -1 0 0 0 0 0 -
NP 9,631 10,487 -406 1,345 -2,243 -1,453 -711 -
-
NP to SH 9,876 10,716 -406 1,345 -2,243 -1,453 -711 -
-
Tax Rate 6.71% 0.01% - 0.00% - - - -
Total Cost 6,760 -7,043 1,402 3,259 5,886 3,873 1,992 125.65%
-
Net Worth 41,011 42,110 30,589 31,046 27,691 28,283 29,439 24.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,011 42,110 30,589 31,046 27,691 28,283 29,439 24.70%
NOSH 55,420 55,408 55,616 55,439 55,382 55,458 55,546 -0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 58.76% 304.50% -40.76% 29.21% -61.57% -60.04% -55.50% -
ROE 24.08% 25.45% -1.33% 4.33% -8.10% -5.14% -2.42% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.58 6.22 1.79 8.30 6.58 4.36 2.31 446.49%
EPS 17.82 19.34 -0.73 2.43 -4.05 -2.62 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.55 0.56 0.50 0.51 0.53 24.89%
Adjusted Per Share Value based on latest NOSH - 55,403
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 29.58 6.22 1.80 8.31 6.57 4.37 2.31 446.49%
EPS 17.82 19.34 -0.73 2.43 -4.05 -2.62 -1.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.76 0.552 0.5603 0.4998 0.5104 0.5313 24.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.75 0.79 0.79 0.90 0.70 1.00 -
P/RPS 2.70 12.07 44.11 9.51 13.68 16.04 43.36 -84.26%
P/EPS 4.49 3.88 -108.22 32.56 -22.22 -26.72 -78.13 -
EY 22.28 25.79 -0.92 3.07 -4.50 -3.74 -1.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.99 1.44 1.41 1.80 1.37 1.89 -31.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 17/08/09 25/05/09 24/02/09 07/11/08 27/08/08 30/05/08 -
Price 0.80 0.70 0.58 0.79 0.85 0.98 0.80 -
P/RPS 2.70 11.26 32.39 9.51 12.92 22.46 34.69 -81.74%
P/EPS 4.49 3.62 -79.45 32.56 -20.99 -37.40 -62.50 -
EY 22.28 27.63 -1.26 3.07 -4.76 -2.67 -1.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.05 1.41 1.70 1.92 1.51 -20.00%

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