[NAKA] QoQ TTM Result on 31-Dec-2012 [#4]

Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 69.82%
YoY- 27.83%
Quarter Report
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 4,996 6,660 9,170 9,973 12,049 13,574 16,881 -55.55%
PBT -33,237 -33,233 -2,201 -2,596 -7,642 -3,057 -1,310 761.74%
Tax 165 36 -202 -281 -860 -956 -1,354 -
NP -33,072 -33,197 -2,403 -2,877 -8,502 -4,013 -2,664 435.32%
-
NP to SH -32,631 -32,951 -2,157 -2,629 -8,710 -4,354 -3,887 312.52%
-
Tax Rate - - - - - - - -
Total Cost 38,068 39,857 11,573 12,850 20,551 17,587 19,545 55.89%
-
Net Worth -13,298 -12,743 25,488 25,975 26,596 27,228 28,259 -
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth -13,298 -12,743 25,488 25,975 26,596 27,228 28,259 -
NOSH 55,410 55,410 55,410 55,410 55,410 55,410 55,410 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin -661.97% -498.45% -26.21% -28.85% -70.56% -29.56% -15.78% -
ROE 0.00% 0.00% -8.46% -10.12% -32.75% -15.99% -13.75% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.02 12.02 16.55 18.05 21.75 24.43 30.47 -55.54%
EPS -58.89 -59.47 -3.89 -4.76 -15.72 -7.84 -7.01 312.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 -0.23 0.46 0.47 0.48 0.49 0.51 -
Adjusted Per Share Value based on latest NOSH - 55,267
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 9.02 12.02 16.55 18.00 21.75 24.50 30.47 -55.54%
EPS -58.89 -59.47 -3.89 -4.74 -15.72 -7.86 -7.01 312.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 -0.23 0.46 0.4688 0.48 0.4914 0.51 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.125 0.21 0.36 0.54 0.71 0.82 0.66 -
P/RPS 1.39 1.75 2.18 2.99 3.27 3.36 2.17 -25.67%
P/EPS -0.21 -0.35 -9.25 -11.35 -4.52 -10.47 -9.41 -92.05%
EY -471.12 -283.19 -10.81 -8.81 -22.14 -9.56 -10.63 1149.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.78 1.15 1.48 1.67 1.29 -
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/10/15 30/10/15 29/05/13 27/02/13 22/11/12 30/08/12 24/05/12 -
Price 0.125 0.125 0.34 0.53 0.63 0.80 0.66 -
P/RPS 1.39 1.04 2.05 2.94 2.90 3.27 2.17 -25.67%
P/EPS -0.21 -0.21 -8.73 -11.14 -4.01 -10.21 -9.41 -92.05%
EY -471.12 -475.75 -11.45 -8.98 -24.95 -9.79 -10.63 1149.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 0.00 0.74 1.13 1.31 1.63 1.29 -

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