[NAKA] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
26-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 105.47%
YoY- 209.11%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 6,427 4,499 16,173 17,244 12,426 12,947 2,448 89.97%
PBT -499 -2,995 5,284 2,231 -10,200 -164 10,894 -
Tax -129 621 -1,354 -724 1,263 -692 -1 2430.55%
NP -628 -2,374 3,930 1,507 -8,937 -856 10,893 -
-
NP to SH -690 -1,653 1,524 443 -8,104 -840 11,122 -
-
Tax Rate - - 25.62% 32.45% - - 0.01% -
Total Cost 7,055 6,873 12,243 15,737 21,363 13,803 -8,445 -
-
Net Worth 32,567 33,281 34,913 33,225 32,702 40,894 42,116 -15.71%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 32,567 33,281 34,913 33,225 32,702 40,894 42,116 -15.71%
NOSH 55,200 55,469 55,418 55,374 55,427 55,263 55,416 -0.25%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin -9.77% -52.77% 24.30% 8.74% -71.92% -6.61% 444.98% -
ROE -2.12% -4.97% 4.37% 1.33% -24.78% -2.05% 26.41% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.64 8.11 29.18 31.14 22.42 23.43 4.42 90.36%
EPS -1.25 -2.98 2.75 0.80 -14.63 -1.52 20.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.60 0.63 0.60 0.59 0.74 0.76 -15.49%
Adjusted Per Share Value based on latest NOSH - 55,374
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.60 8.12 29.19 31.12 22.43 23.37 4.42 89.93%
EPS -1.25 -2.98 2.75 0.80 -14.63 -1.52 20.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5878 0.6006 0.6301 0.5996 0.5902 0.738 0.7601 -15.71%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.94 0.90 0.98 0.88 0.80 0.80 0.75 -
P/RPS 8.07 11.10 3.36 2.83 3.57 3.41 16.98 -39.01%
P/EPS -75.20 -30.20 35.64 110.00 -5.47 -52.63 3.74 -
EY -1.33 -3.31 2.81 0.91 -18.28 -1.90 26.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.50 1.56 1.47 1.36 1.08 0.99 37.02%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 22/11/10 20/08/10 26/05/10 24/02/10 24/11/09 17/08/09 -
Price 0.87 0.92 0.93 0.94 0.70 0.80 0.70 -
P/RPS 7.47 11.34 3.19 3.02 3.12 3.41 15.85 -39.35%
P/EPS -69.60 -30.87 33.82 117.50 -4.79 -52.63 3.49 -
EY -1.44 -3.24 2.96 0.85 -20.89 -1.90 28.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.53 1.48 1.57 1.19 1.08 0.92 36.55%

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