[NAKA] QoQ Quarter Result on 30-Sep-2003 [#3]

Announcement Date
20-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -65.22%
YoY- -65.22%
View:
Show?
Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 12,946 9,578 20,488 39,538 23,711 26,157 33,103 -46.55%
PBT -1,056 -844 13 8 23 54 70 -
Tax 0 0 0 0 0 0 0 -
NP -1,056 -844 13 8 23 54 70 -
-
NP to SH -1,056 -844 13 8 23 54 70 -
-
Tax Rate - - 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 14,002 10,422 20,475 39,530 23,688 26,103 33,033 -43.60%
-
Net Worth 105,047 106,610 126,100 155,200 111,550 104,760 104,461 0.37%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 105,047 106,610 126,100 155,200 111,550 104,760 104,461 0.37%
NOSH 55,287 55,526 65,000 80,000 57,500 53,999 53,846 1.77%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -8.16% -8.81% 0.06% 0.02% 0.10% 0.21% 0.21% -
ROE -1.01% -0.79% 0.01% 0.01% 0.02% 0.05% 0.07% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.42 17.25 31.52 49.42 41.24 48.44 61.48 -47.48%
EPS -1.91 -1.52 0.02 0.01 0.04 0.10 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.90 1.92 1.94 1.94 1.94 1.94 1.94 -1.38%
Adjusted Per Share Value based on latest NOSH - 80,000
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 23.36 17.29 36.98 71.36 42.79 47.21 59.74 -46.55%
EPS -1.91 -1.52 0.02 0.01 0.04 0.10 0.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8958 1.924 2.2758 2.8009 2.0132 1.8906 1.8852 0.37%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.60 0.82 0.93 1.04 0.69 0.52 0.64 -
P/RPS 2.56 4.75 2.95 2.10 1.67 1.07 1.04 82.40%
P/EPS -31.41 -53.95 4,650.00 10,400.00 1,725.00 520.00 492.31 -
EY -3.18 -1.85 0.02 0.01 0.06 0.19 0.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.43 0.48 0.54 0.36 0.27 0.33 -2.03%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 01/09/04 31/05/04 27/02/04 20/11/03 26/08/03 28/05/03 28/02/03 -
Price 0.56 0.76 0.99 0.94 1.17 0.48 0.59 -
P/RPS 2.39 4.41 3.14 1.90 2.84 0.99 0.96 83.79%
P/EPS -29.32 -50.00 4,950.00 9,400.00 2,925.00 480.00 453.85 -
EY -3.41 -2.00 0.02 0.01 0.03 0.21 0.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.40 0.51 0.48 0.60 0.25 0.30 -2.23%

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