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

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -290.69%
YoY- -156.05%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 18,184 21,011 22,321 30,941 44,343 50,342 58,790 -54.16%
PBT -739 4,964 -2,328 1,496 4,021 -5,680 -2,849 -59.22%
Tax -1,375 -1,098 -252 -1,006 -1,586 -194 -1,507 -5.91%
NP -2,114 3,866 -2,580 490 2,435 -5,874 -4,356 -38.16%
-
NP to SH -3,643 2,472 -3,015 -1,469 -376 -7,790 -6,977 -35.08%
-
Tax Rate - 22.12% - 67.25% 39.44% - - -
Total Cost 20,298 17,145 24,901 30,451 41,908 56,216 63,146 -52.97%
-
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 55,140 55,404 55,000 55,555 55,200 55,469 55,418 -0.33%
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 -11.63% 18.40% -11.56% 1.58% 5.49% -11.67% -7.41% -
ROE -12.64% 6.97% -9.45% -4.56% -1.15% -23.41% -19.98% -
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 32.81 37.92 40.58 55.69 80.33 90.76 106.08 -54.16%
EPS -6.57 4.46 -5.48 -2.64 -0.68 -14.04 -12.59 -35.10%
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 32.82 37.92 40.28 55.84 80.03 90.85 106.10 -54.16%
EPS -6.57 4.46 -5.44 -2.65 -0.68 -14.06 -12.59 -35.10%
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 2.26 2.14 2.22 1.69 1.17 0.99 0.92 81.76%
P/EPS -11.26 18.15 -16.42 -35.55 -138.00 -6.41 -7.78 27.86%
EY -8.88 5.51 -6.09 -2.81 -0.72 -15.60 -12.85 -21.78%
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 2.07 2.08 1.97 1.69 1.08 1.01 0.88 76.59%
P/EPS -10.35 17.71 -14.59 -35.55 -127.72 -6.55 -7.39 25.10%
EY -9.67 5.65 -6.85 -2.81 -0.78 -15.26 -13.54 -20.05%
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