[NAKA] QoQ TTM Result on 31-Mar-2004 [#1]

Announcement Date
31-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -916.33%
YoY- -225.79%
View:
Show?
TTM Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 44,429 52,445 82,550 93,315 109,894 122,509 100,714 -41.90%
PBT -14,031 -12,235 -1,879 -800 98 155 170 -
Tax -2 -1 0 0 0 0 0 -
NP -14,033 -12,236 -1,879 -800 98 155 170 -
-
NP to SH -14,033 -12,236 -1,879 -800 98 155 170 -
-
Tax Rate - - - - 0.00% 0.00% 0.00% -
Total Cost 58,462 64,681 84,429 94,115 109,796 122,354 100,544 -30.22%
-
Net Worth 93,632 95,290 105,047 106,610 126,100 155,200 111,550 -10.97%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 93,632 95,290 105,047 106,610 126,100 155,200 111,550 -10.97%
NOSH 55,403 55,401 55,287 55,526 65,000 80,000 57,500 -2.43%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -31.59% -23.33% -2.28% -0.86% 0.09% 0.13% 0.17% -
ROE -14.99% -12.84% -1.79% -0.75% 0.08% 0.10% 0.15% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 80.19 94.66 149.31 168.06 169.07 153.14 175.15 -40.45%
EPS -25.33 -22.09 -3.40 -1.44 0.15 0.19 0.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.72 1.90 1.92 1.94 1.94 1.94 -8.74%
Adjusted Per Share Value based on latest NOSH - 55,526
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 80.18 94.65 148.98 168.41 198.33 221.10 181.76 -41.90%
EPS -25.33 -22.08 -3.39 -1.44 0.18 0.28 0.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6898 1.7197 1.8958 1.924 2.2758 2.8009 2.0132 -10.97%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.46 0.57 0.60 0.82 0.93 1.04 0.69 -
P/RPS 0.57 0.60 0.40 0.49 0.55 0.68 0.39 28.63%
P/EPS -1.82 -2.58 -17.65 -56.91 616.84 536.77 233.38 -
EY -55.06 -38.75 -5.66 -1.76 0.16 0.19 0.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.33 0.32 0.43 0.48 0.54 0.36 -17.37%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 25/11/04 01/09/04 31/05/04 27/02/04 20/11/03 26/08/03 -
Price 0.46 0.49 0.56 0.76 0.99 0.94 1.17 -
P/RPS 0.57 0.52 0.38 0.45 0.59 0.61 0.67 -10.17%
P/EPS -1.82 -2.22 -16.48 -52.75 656.63 485.16 395.74 -
EY -55.06 -45.07 -6.07 -1.90 0.15 0.21 0.25 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.28 0.29 0.40 0.51 0.48 0.60 -41.13%

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