[NAKA] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -305.55%
YoY- -533.66%
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 1,281 1,304 1,765 2,777 2,438 4,031 10,867 -75.92%
PBT -711 -5,748 -645 -13,744 -3,389 -6,994 -2,330 -54.64%
Tax 0 0 0 0 0 0 -1 -
NP -711 -5,748 -645 -13,744 -3,389 -6,994 -2,331 -54.65%
-
NP to SH -711 -5,748 -645 -13,744 -3,389 -6,994 -2,331 -54.65%
-
Tax Rate - - - - - - - -
Total Cost 1,992 7,052 2,410 16,521 5,827 11,025 13,198 -71.61%
-
Net Worth 29,439 30,478 35,586 36,022 49,838 53,203 60,351 -38.00%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 29,439 30,478 35,586 36,022 49,838 53,203 60,351 -38.00%
NOSH 55,546 55,416 55,603 55,419 55,375 55,419 55,368 0.21%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -55.50% -440.80% -36.54% -494.92% -139.01% -173.51% -21.45% -
ROE -2.42% -18.86% -1.81% -38.15% -6.80% -13.15% -3.86% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.31 2.35 3.17 5.01 4.40 7.27 19.63 -75.95%
EPS -1.28 -10.37 -1.16 -24.80 -6.12 -12.62 -4.21 -54.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.53 0.55 0.64 0.65 0.90 0.96 1.09 -38.13%
Adjusted Per Share Value based on latest NOSH - 55,419
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 2.31 2.35 3.19 5.01 4.40 7.27 19.61 -75.93%
EPS -1.28 -10.37 -1.16 -24.80 -6.12 -12.62 -4.21 -54.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5313 0.5501 0.6422 0.6501 0.8994 0.9602 1.0892 -38.00%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 1.00 1.01 0.98 0.91 0.89 0.86 0.35 -
P/RPS 43.36 42.92 30.87 18.16 20.22 11.82 1.78 738.69%
P/EPS -78.13 -9.74 -84.48 -3.67 -14.54 -6.81 -8.31 344.85%
EY -1.28 -10.27 -1.18 -27.25 -6.88 -14.67 -12.03 -77.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.89 1.84 1.53 1.40 0.99 0.90 0.32 226.39%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 30/05/08 29/02/08 29/11/07 22/08/07 30/05/07 27/02/07 28/11/06 -
Price 0.80 1.00 0.91 0.86 1.01 0.97 0.87 -
P/RPS 34.69 42.50 28.67 17.16 22.94 13.34 4.43 293.84%
P/EPS -62.50 -9.64 -78.45 -3.47 -16.50 -7.69 -20.67 108.96%
EY -1.60 -10.37 -1.27 -28.84 -6.06 -13.01 -4.84 -52.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.82 1.42 1.32 1.12 1.01 0.80 52.67%

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