[NAKA] QoQ Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -200.04%
YoY- 68.21%
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 1,765 2,777 2,438 4,031 10,867 7,004 4,895 -49.30%
PBT -645 -13,744 -3,389 -6,994 -2,330 -2,169 -2,606 -60.54%
Tax 0 0 0 0 -1 0 0 -
NP -645 -13,744 -3,389 -6,994 -2,331 -2,169 -2,606 -60.54%
-
NP to SH -645 -13,744 -3,389 -6,994 -2,331 -2,169 -2,606 -60.54%
-
Tax Rate - - - - - - - -
Total Cost 2,410 16,521 5,827 11,025 13,198 9,173 7,501 -53.05%
-
Net Worth 35,586 36,022 49,838 53,203 60,351 62,684 64,872 -32.96%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 35,586 36,022 49,838 53,203 60,351 62,684 64,872 -32.96%
NOSH 55,603 55,419 55,375 55,419 55,368 55,473 55,446 0.18%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -36.54% -494.92% -139.01% -173.51% -21.45% -30.97% -53.24% -
ROE -1.81% -38.15% -6.80% -13.15% -3.86% -3.46% -4.02% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.17 5.01 4.40 7.27 19.63 12.63 8.83 -49.45%
EPS -1.16 -24.80 -6.12 -12.62 -4.21 -3.91 -4.70 -60.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.65 0.90 0.96 1.09 1.13 1.17 -33.09%
Adjusted Per Share Value based on latest NOSH - 55,419
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.19 5.01 4.40 7.27 19.61 12.64 8.83 -49.24%
EPS -1.16 -24.80 -6.12 -12.62 -4.21 -3.91 -4.70 -60.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6422 0.6501 0.8994 0.9602 1.0892 1.1313 1.1708 -32.96%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.98 0.91 0.89 0.86 0.35 0.34 0.26 -
P/RPS 30.87 18.16 20.22 11.82 1.78 2.69 2.95 377.73%
P/EPS -84.48 -3.67 -14.54 -6.81 -8.31 -8.70 -5.53 514.65%
EY -1.18 -27.25 -6.88 -14.67 -12.03 -11.50 -18.08 -83.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.40 0.99 0.90 0.32 0.30 0.22 263.91%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 22/08/07 30/05/07 27/02/07 28/11/06 17/08/06 23/05/06 -
Price 0.91 0.86 1.01 0.97 0.87 0.34 0.23 -
P/RPS 28.67 17.16 22.94 13.34 4.43 2.69 2.61 393.42%
P/EPS -78.45 -3.47 -16.50 -7.69 -20.67 -8.70 -4.89 535.02%
EY -1.27 -28.84 -6.06 -13.01 -4.84 -11.50 -20.43 -84.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.32 1.12 1.01 0.80 0.30 0.20 268.96%

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