[NAKA] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -107.55%
YoY- -6.33%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 16,173 17,244 12,426 12,947 2,448 996 961 560.12%
PBT 5,284 2,231 -10,200 -164 10,894 -406 3,588 29.53%
Tax -1,354 -724 1,263 -692 -1 0 0 -
NP 3,930 1,507 -8,937 -856 10,893 -406 3,588 6.27%
-
NP to SH 1,524 443 -8,104 -840 11,122 -406 3,588 -43.58%
-
Tax Rate 25.62% 32.45% - - 0.01% - 0.00% -
Total Cost 12,243 15,737 21,363 13,803 -8,445 1,402 -2,627 -
-
Net Worth 34,913 33,225 32,702 40,894 42,116 30,589 31,026 8.21%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 34,913 33,225 32,702 40,894 42,116 30,589 31,026 8.21%
NOSH 55,418 55,374 55,427 55,263 55,416 55,616 55,403 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 24.30% 8.74% -71.92% -6.61% 444.98% -40.76% 373.36% -
ROE 4.37% 1.33% -24.78% -2.05% 26.41% -1.33% 11.56% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.18 31.14 22.42 23.43 4.42 1.79 1.73 561.10%
EPS 2.75 0.80 -14.63 -1.52 20.07 -0.73 6.47 -43.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.59 0.74 0.76 0.55 0.56 8.19%
Adjusted Per Share Value based on latest NOSH - 55,263
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 29.19 31.12 22.43 23.37 4.42 1.80 1.73 561.26%
EPS 2.75 0.80 -14.63 -1.52 20.07 -0.73 6.48 -43.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6301 0.5996 0.5902 0.738 0.7601 0.552 0.5599 8.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.98 0.88 0.80 0.80 0.75 0.79 0.79 -
P/RPS 3.36 2.83 3.57 3.41 16.98 44.11 45.55 -82.49%
P/EPS 35.64 110.00 -5.47 -52.63 3.74 -108.22 12.20 104.75%
EY 2.81 0.91 -18.28 -1.90 26.76 -0.92 8.20 -51.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.47 1.36 1.08 0.99 1.44 1.41 6.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 24/02/10 24/11/09 17/08/09 25/05/09 24/02/09 -
Price 0.93 0.94 0.70 0.80 0.70 0.58 0.79 -
P/RPS 3.19 3.02 3.12 3.41 15.85 32.39 45.55 -83.09%
P/EPS 33.82 117.50 -4.79 -52.63 3.49 -79.45 12.20 97.70%
EY 2.96 0.85 -20.89 -1.90 28.67 -1.26 8.20 -49.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.57 1.19 1.08 0.92 1.05 1.41 3.29%

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