[NAKA] QoQ Quarter Result on 30-Jun-2010 [#2]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 244.02%
YoY- -86.3%
Quarter Report
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 3,842 6,427 4,499 16,173 17,244 12,426 12,947 -55.54%
PBT -294 -499 -2,995 5,284 2,231 -10,200 -164 47.62%
Tax -144 -129 621 -1,354 -724 1,263 -692 -64.91%
NP -438 -628 -2,374 3,930 1,507 -8,937 -856 -36.05%
-
NP to SH -650 -690 -1,653 1,524 443 -8,104 -840 -15.72%
-
Tax Rate - - - 25.62% 32.45% - - -
Total Cost 4,280 7,055 6,873 12,243 15,737 21,363 13,803 -54.22%
-
Net Worth 32,222 32,567 33,281 34,913 33,225 32,702 40,894 -14.70%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 32,222 32,567 33,281 34,913 33,225 32,702 40,894 -14.70%
NOSH 55,555 55,200 55,469 55,418 55,374 55,427 55,263 0.35%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin -11.40% -9.77% -52.77% 24.30% 8.74% -71.92% -6.61% -
ROE -2.02% -2.12% -4.97% 4.37% 1.33% -24.78% -2.05% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.92 11.64 8.11 29.18 31.14 22.42 23.43 -55.68%
EPS -1.17 -1.25 -2.98 2.75 0.80 -14.63 -1.52 -16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.59 0.60 0.63 0.60 0.59 0.74 -15.00%
Adjusted Per Share Value based on latest NOSH - 55,418
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 6.93 11.60 8.12 29.19 31.12 22.43 23.37 -55.56%
EPS -1.17 -1.25 -2.98 2.75 0.80 -14.63 -1.52 -16.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5815 0.5878 0.6006 0.6301 0.5996 0.5902 0.738 -14.70%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.94 0.94 0.90 0.98 0.88 0.80 0.80 -
P/RPS 13.59 8.07 11.10 3.36 2.83 3.57 3.41 151.57%
P/EPS -80.34 -75.20 -30.20 35.64 110.00 -5.47 -52.63 32.61%
EY -1.24 -1.33 -3.31 2.81 0.91 -18.28 -1.90 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.59 1.50 1.56 1.47 1.36 1.08 31.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 22/11/10 20/08/10 26/05/10 24/02/10 24/11/09 -
Price 0.94 0.87 0.92 0.93 0.94 0.70 0.80 -
P/RPS 13.59 7.47 11.34 3.19 3.02 3.12 3.41 151.57%
P/EPS -80.34 -69.60 -30.87 33.82 117.50 -4.79 -52.63 32.61%
EY -1.24 -1.44 -3.24 2.96 0.85 -20.89 -1.90 -24.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.47 1.53 1.48 1.57 1.19 1.08 31.06%

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