[NAKA] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 101.09%
YoY- 102.68%
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 126,136 93,033 75,292 42,481 94,657 67,156 39,609 115.99%
PBT 618 548 525 36 -3,302 -3,338 -3,856 -
Tax 0 0 0 0 3,302 3,338 3,856 -
NP 618 548 525 36 0 0 0 -
-
NP to SH 618 548 525 36 -3,304 -3,340 -3,858 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% - - - -
Total Cost 125,518 92,485 74,767 42,445 94,657 67,156 39,609 115.29%
-
Net Worth 107,046 105,171 113,166 69,479 106,278 107,436 105,819 0.76%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 107,046 105,171 113,166 69,479 106,278 107,436 105,819 0.76%
NOSH 55,178 55,353 58,333 35,999 55,066 55,666 55,114 0.07%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 0.49% 0.59% 0.70% 0.08% 0.00% 0.00% 0.00% -
ROE 0.58% 0.52% 0.46% 0.05% -3.11% -3.11% -3.65% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 228.60 168.07 129.07 118.00 171.90 120.64 71.87 115.82%
EPS 1.12 0.99 0.90 0.10 -6.00 -6.00 -7.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.94 1.90 1.94 1.93 1.93 1.93 1.92 0.69%
Adjusted Per Share Value based on latest NOSH - 35,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 227.64 167.90 135.88 76.67 170.83 121.20 71.48 116.00%
EPS 1.12 0.99 0.95 0.06 -5.96 -6.03 -6.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.9319 1.8981 2.0424 1.2539 1.918 1.9389 1.9098 0.76%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 27/09/01 29/06/01 -
Price 0.64 0.68 0.91 1.04 1.19 1.05 1.20 -
P/RPS 0.28 0.40 0.71 0.88 0.69 0.87 1.67 -69.49%
P/EPS 57.14 68.69 101.11 1,040.00 -19.83 -17.50 -17.14 -
EY 1.75 1.46 0.99 0.10 -5.04 -5.71 -5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.36 0.47 0.54 0.62 0.54 0.63 -34.94%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 18/11/02 21/08/02 28/05/02 26/02/02 26/11/01 14/08/01 -
Price 0.59 0.67 0.85 0.96 1.19 1.17 1.20 -
P/RPS 0.26 0.40 0.66 0.81 0.69 0.97 1.67 -70.96%
P/EPS 52.68 67.68 94.44 960.00 -19.83 -19.50 -17.14 -
EY 1.90 1.48 1.06 0.10 -5.04 -5.13 -5.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.35 0.44 0.50 0.62 0.61 0.63 -38.93%

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