[NAKA] QoQ Cumulative Quarter Result on 31-Mar-2008 [#1]

Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 96.98%
YoY- 79.02%
View:
Show?
Cumulative Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 4,604 3,643 2,420 1,281 8,284 6,980 5,215 -7.93%
PBT 1,345 -2,243 -1,453 -711 -23,526 -17,778 -17,132 -
Tax 0 0 0 0 -1 -1 -1 -
NP 1,345 -2,243 -1,453 -711 -23,527 -17,779 -17,133 -
-
NP to SH 1,345 -2,243 -1,453 -711 -23,527 -17,779 -17,133 -
-
Tax Rate 0.00% - - - - - - -
Total Cost 3,259 5,886 3,873 1,992 31,811 24,759 22,348 -72.13%
-
Net Worth 31,046 27,691 28,283 29,439 29,919 35,458 36,016 -9.38%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 31,046 27,691 28,283 29,439 29,919 35,458 36,016 -9.38%
NOSH 55,439 55,382 55,458 55,546 55,406 55,403 55,410 0.03%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin 29.21% -61.57% -60.04% -55.50% -284.01% -254.71% -328.53% -
ROE 4.33% -8.10% -5.14% -2.42% -78.63% -50.14% -47.57% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.30 6.58 4.36 2.31 14.95 12.60 9.41 -7.99%
EPS 2.43 -4.05 -2.62 -1.28 -42.46 -32.09 -30.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.50 0.51 0.53 0.54 0.64 0.65 -9.41%
Adjusted Per Share Value based on latest NOSH - 55,546
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 8.31 6.57 4.37 2.31 14.95 12.60 9.41 -7.91%
EPS 2.43 -4.05 -2.62 -1.28 -42.46 -32.09 -30.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5603 0.4998 0.5104 0.5313 0.54 0.6399 0.65 -9.38%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.79 0.90 0.70 1.00 1.01 0.98 0.91 -
P/RPS 9.51 13.68 16.04 43.36 6.76 7.78 9.67 -1.10%
P/EPS 32.56 -22.22 -26.72 -78.13 -2.38 -3.05 -2.94 -
EY 3.07 -4.50 -3.74 -1.28 -42.04 -32.74 -33.98 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.80 1.37 1.89 1.87 1.53 1.40 0.47%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 07/11/08 27/08/08 30/05/08 29/02/08 29/11/07 22/08/07 -
Price 0.79 0.85 0.98 0.80 1.00 0.91 0.86 -
P/RPS 9.51 12.92 22.46 34.69 6.69 7.22 9.14 2.66%
P/EPS 32.56 -20.99 -37.40 -62.50 -2.36 -2.84 -2.78 -
EY 3.07 -4.76 -2.67 -1.60 -42.46 -35.26 -35.95 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.70 1.92 1.51 1.85 1.42 1.32 4.47%

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