[NAKA] QoQ TTM Result on 31-Dec-2008 [#4]

Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 116.83%
YoY- 105.72%
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 17,352 5,628 4,319 4,604 4,947 5,489 7,127 80.88%
PBT 13,912 13,286 1,650 1,345 -7,991 -7,846 -20,848 -
Tax -693 -1 0 0 0 0 0 -
NP 13,219 13,285 1,650 1,345 -7,991 -7,846 -20,848 -
-
NP to SH 13,464 13,514 1,650 1,345 -7,991 -7,846 -20,848 -
-
Tax Rate 4.98% 0.01% 0.00% 0.00% - - - -
Total Cost 4,133 -7,657 2,669 3,259 12,938 13,335 27,975 -72.02%
-
Net Worth 40,894 42,116 30,589 31,026 27,622 28,240 29,439 24.47%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 40,894 42,116 30,589 31,026 27,622 28,240 29,439 24.47%
NOSH 55,263 55,416 55,616 55,403 55,244 55,373 55,546 -0.33%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 76.18% 236.05% 38.20% 29.21% -161.53% -142.94% -292.52% -
ROE 32.92% 32.09% 5.39% 4.34% -28.93% -27.78% -70.82% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.40 10.16 7.77 8.31 8.95 9.91 12.83 81.50%
EPS 24.36 24.39 2.97 2.43 -14.46 -14.17 -37.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.55 0.56 0.50 0.51 0.53 24.89%
Adjusted Per Share Value based on latest NOSH - 55,403
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 31.32 10.16 7.79 8.31 8.93 9.91 12.86 80.91%
EPS 24.30 24.39 2.98 2.43 -14.42 -14.16 -37.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.7601 0.552 0.5599 0.4985 0.5097 0.5313 24.46%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.75 0.79 0.79 0.90 0.70 1.00 -
P/RPS 2.55 7.38 10.17 9.51 10.05 7.06 7.79 -52.47%
P/EPS 3.28 3.08 26.63 32.54 -6.22 -4.94 -2.66 -
EY 30.45 32.52 3.76 3.07 -16.07 -20.24 -37.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.99 1.44 1.41 1.80 1.37 1.89 -31.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 17/08/09 25/05/09 24/02/09 07/11/08 27/08/08 30/05/08 -
Price 0.80 0.70 0.58 0.79 0.85 0.98 0.80 -
P/RPS 2.55 6.89 7.47 9.51 9.49 9.89 6.24 -44.90%
P/EPS 3.28 2.87 19.55 32.54 -5.88 -6.92 -2.13 -
EY 30.45 34.84 5.12 3.07 -17.02 -14.46 -46.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.05 1.41 1.70 1.92 1.51 -20.00%

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