[NAKA] QoQ Quarter Result on 31-Mar-2011 [#1]

Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 5.8%
YoY- -246.73%
Quarter Report
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 3,600 3,189 7,553 3,842 6,427 4,499 16,173 -63.17%
PBT -6,202 4,297 1,460 -294 -499 -2,995 5,284 -
Tax -406 -225 -600 -144 -129 621 -1,354 -55.10%
NP -6,608 4,072 860 -438 -628 -2,374 3,930 -
-
NP to SH -6,805 3,834 -22 -650 -690 -1,653 1,524 -
-
Tax Rate - 5.24% 41.10% - - - 25.62% -
Total Cost 10,208 -883 6,693 4,280 7,055 6,873 12,243 -11.38%
-
Net Worth 28,820 35,458 31,899 32,222 32,567 33,281 34,913 -11.97%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 28,820 35,458 31,899 32,222 32,567 33,281 34,913 -11.97%
NOSH 55,423 55,404 55,000 55,555 55,200 55,469 55,418 0.00%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -183.56% 127.69% 11.39% -11.40% -9.77% -52.77% 24.30% -
ROE -23.61% 10.81% -0.07% -2.02% -2.12% -4.97% 4.37% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.50 5.76 13.73 6.92 11.64 8.11 29.18 -63.15%
EPS -12.28 6.92 -0.04 -1.17 -1.25 -2.98 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.64 0.58 0.58 0.59 0.60 0.63 -11.97%
Adjusted Per Share Value based on latest NOSH - 55,555
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 6.50 5.76 13.63 6.93 11.60 8.12 29.19 -63.16%
EPS -12.28 6.92 -0.04 -1.17 -1.25 -2.98 2.75 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5201 0.6399 0.5757 0.5815 0.5878 0.6006 0.6301 -11.97%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.74 0.81 0.90 0.94 0.94 0.90 0.98 -
P/RPS 11.39 14.07 6.55 13.59 8.07 11.10 3.36 125.15%
P/EPS -6.03 11.71 -2,250.00 -80.34 -75.20 -30.20 35.64 -
EY -16.59 8.54 -0.04 -1.24 -1.33 -3.31 2.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.27 1.55 1.62 1.59 1.50 1.56 -6.06%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 24/11/11 25/08/11 19/05/11 25/02/11 22/11/10 20/08/10 -
Price 0.68 0.79 0.80 0.94 0.87 0.92 0.93 -
P/RPS 10.47 13.73 5.83 13.59 7.47 11.34 3.19 120.37%
P/EPS -5.54 11.42 -2,000.00 -80.34 -69.60 -30.87 33.82 -
EY -18.06 8.76 -0.05 -1.24 -1.44 -3.24 2.96 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.23 1.38 1.62 1.47 1.53 1.48 -7.79%

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