[NAKA] QoQ Quarter Result on 30-Sep-2008 [#3]

Announcement Date
07-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -6.47%
YoY- -22.48%
View:
Show?
Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 2,448 996 961 1,223 1,139 1,281 1,304 52.23%
PBT 10,894 -406 3,588 -790 -742 -711 -5,748 -
Tax -1 0 0 0 0 0 0 -
NP 10,893 -406 3,588 -790 -742 -711 -5,748 -
-
NP to SH 11,122 -406 3,588 -790 -742 -711 -5,748 -
-
Tax Rate 0.01% - 0.00% - - - - -
Total Cost -8,445 1,402 -2,627 2,013 1,881 1,992 7,052 -
-
Net Worth 42,116 30,589 31,026 27,622 28,240 29,439 30,478 24.08%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 42,116 30,589 31,026 27,622 28,240 29,439 30,478 24.08%
NOSH 55,416 55,616 55,403 55,244 55,373 55,546 55,416 0.00%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 444.98% -40.76% 373.36% -64.60% -65.14% -55.50% -440.80% -
ROE 26.41% -1.33% 11.56% -2.86% -2.63% -2.42% -18.86% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.42 1.79 1.73 2.21 2.06 2.31 2.35 52.42%
EPS 20.07 -0.73 6.47 -1.43 -1.34 -1.28 -10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.76 0.55 0.56 0.50 0.51 0.53 0.55 24.08%
Adjusted Per Share Value based on latest NOSH - 55,244
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 4.42 1.80 1.73 2.21 2.06 2.31 2.35 52.42%
EPS 20.07 -0.73 6.48 -1.43 -1.34 -1.28 -10.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7601 0.552 0.5599 0.4985 0.5097 0.5313 0.5501 24.08%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.75 0.79 0.79 0.90 0.70 1.00 1.01 -
P/RPS 16.98 44.11 45.55 40.65 34.03 43.36 42.92 -46.13%
P/EPS 3.74 -108.22 12.20 -62.94 -52.24 -78.13 -9.74 -
EY 26.76 -0.92 8.20 -1.59 -1.91 -1.28 -10.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 1.44 1.41 1.80 1.37 1.89 1.84 -33.87%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 17/08/09 25/05/09 24/02/09 07/11/08 27/08/08 30/05/08 29/02/08 -
Price 0.70 0.58 0.79 0.85 0.98 0.80 1.00 -
P/RPS 15.85 32.39 45.55 38.40 47.64 34.69 42.50 -48.21%
P/EPS 3.49 -79.45 12.20 -59.44 -73.13 -62.50 -9.64 -
EY 28.67 -1.26 8.20 -1.68 -1.37 -1.60 -10.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 1.05 1.41 1.70 1.92 1.51 1.82 -36.56%

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