[NAKA] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -6.7%
YoY- -164.6%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 9,973 12,049 13,574 16,881 18,184 21,011 22,321 -41.41%
PBT -2,596 -7,642 -3,057 -1,310 -739 4,964 -2,328 7.49%
Tax -281 -860 -956 -1,354 -1,375 -1,098 -252 7.49%
NP -2,877 -8,502 -4,013 -2,664 -2,114 3,866 -2,580 7.49%
-
NP to SH -2,629 -8,710 -4,354 -3,887 -3,643 2,472 -3,015 -8.69%
-
Tax Rate - - - - - 22.12% - -
Total Cost 12,850 20,551 17,587 19,545 20,298 17,145 24,901 -35.53%
-
Net Worth 25,975 26,596 27,228 28,259 28,820 35,458 31,899 -12.74%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 25,975 26,596 27,228 28,259 28,820 35,458 31,899 -12.74%
NOSH 55,410 55,410 55,410 55,410 55,140 55,404 55,000 0.49%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -28.85% -70.56% -29.56% -15.78% -11.63% 18.40% -11.56% -
ROE -10.12% -32.75% -15.99% -13.75% -12.64% 6.97% -9.45% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.05 21.75 24.43 30.47 32.81 37.92 40.58 -41.58%
EPS -4.76 -15.72 -7.84 -7.01 -6.57 4.46 -5.48 -8.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.48 0.49 0.51 0.52 0.64 0.58 -13.02%
Adjusted Per Share Value based on latest NOSH - 55,410
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 18.00 21.75 24.50 30.47 32.82 37.92 40.28 -41.40%
EPS -4.74 -15.72 -7.86 -7.01 -6.57 4.46 -5.44 -8.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.48 0.4914 0.51 0.5201 0.6399 0.5757 -12.74%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.54 0.71 0.82 0.66 0.74 0.81 0.90 -
P/RPS 2.99 3.27 3.36 2.17 2.26 2.14 2.22 21.84%
P/EPS -11.35 -4.52 -10.47 -9.41 -11.26 18.15 -16.42 -21.73%
EY -8.81 -22.14 -9.56 -10.63 -8.88 5.51 -6.09 27.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.48 1.67 1.29 1.42 1.27 1.55 -17.97%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 27/02/13 22/11/12 30/08/12 24/05/12 28/02/12 24/11/11 25/08/11 -
Price 0.53 0.63 0.80 0.66 0.68 0.79 0.80 -
P/RPS 2.94 2.90 3.27 2.17 2.07 2.08 1.97 30.43%
P/EPS -11.14 -4.01 -10.21 -9.41 -10.35 17.71 -14.59 -16.39%
EY -8.98 -24.95 -9.79 -10.63 -9.67 5.65 -6.85 19.68%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.31 1.63 1.29 1.31 1.23 1.38 -12.42%

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