[NAKA] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
28-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- -247.37%
YoY- -868.88%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 12,049 13,574 16,881 18,184 21,011 22,321 30,941 -46.58%
PBT -7,642 -3,057 -1,310 -739 4,964 -2,328 1,496 -
Tax -860 -956 -1,354 -1,375 -1,098 -252 -1,006 -9.90%
NP -8,502 -4,013 -2,664 -2,114 3,866 -2,580 490 -
-
NP to SH -8,710 -4,354 -3,887 -3,643 2,472 -3,015 -1,469 226.52%
-
Tax Rate - - - - 22.12% - 67.25% -
Total Cost 20,551 17,587 19,545 20,298 17,145 24,901 30,451 -23.00%
-
Net Worth 26,596 27,228 28,259 28,820 35,458 31,899 32,222 -11.97%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 26,596 27,228 28,259 28,820 35,458 31,899 32,222 -11.97%
NOSH 55,410 55,410 55,410 55,140 55,404 55,000 55,555 -0.17%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -70.56% -29.56% -15.78% -11.63% 18.40% -11.56% 1.58% -
ROE -32.75% -15.99% -13.75% -12.64% 6.97% -9.45% -4.56% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.75 24.43 30.47 32.81 37.92 40.58 55.69 -46.47%
EPS -15.72 -7.84 -7.01 -6.57 4.46 -5.48 -2.64 227.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.49 0.51 0.52 0.64 0.58 0.58 -11.82%
Adjusted Per Share Value based on latest NOSH - 55,423
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 21.75 24.50 30.47 32.82 37.92 40.28 55.84 -46.57%
EPS -15.72 -7.86 -7.01 -6.57 4.46 -5.44 -2.65 226.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.4914 0.51 0.5201 0.6399 0.5757 0.5815 -11.97%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 0.71 0.82 0.66 0.74 0.81 0.90 0.94 -
P/RPS 3.27 3.36 2.17 2.26 2.14 2.22 1.69 55.09%
P/EPS -4.52 -10.47 -9.41 -11.26 18.15 -16.42 -35.55 -74.61%
EY -22.14 -9.56 -10.63 -8.88 5.51 -6.09 -2.81 294.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.67 1.29 1.42 1.27 1.55 1.62 -5.83%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 22/11/12 30/08/12 24/05/12 28/02/12 24/11/11 25/08/11 19/05/11 -
Price 0.63 0.80 0.66 0.68 0.79 0.80 0.94 -
P/RPS 2.90 3.27 2.17 2.07 2.08 1.97 1.69 43.19%
P/EPS -4.01 -10.21 -9.41 -10.35 17.71 -14.59 -35.55 -76.56%
EY -24.95 -9.79 -10.63 -9.67 5.65 -6.85 -2.81 327.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.63 1.29 1.31 1.23 1.38 1.62 -13.16%

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