[NAKA] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Announcement Date
20-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 122.01%
YoY- -81.64%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 0 13,570 22,790 66,834 6,888 4,840 10,430 -
PBT -63,578 -2,304 2,332 15,030 20,976 -2,906 -34,264 10.84%
Tax -16 -650 -1,488 -4,156 -2 0 -2 41.37%
NP -63,594 -2,954 844 10,874 20,974 -2,906 -34,266 10.84%
-
NP to SH -63,594 -3,182 -1,344 3,934 21,432 -2,906 -34,266 10.84%
-
Tax Rate - - 63.81% 27.65% 0.01% - - -
Total Cost 63,594 16,524 21,946 55,960 -14,086 7,746 44,696 6.04%
-
Net Worth -12,743 27,150 32,211 34,907 42,110 28,283 36,016 -
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth -12,743 27,150 32,211 34,907 42,110 28,283 36,016 -
NOSH 55,406 55,410 55,537 55,408 55,408 55,458 55,410 -0.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 0.00% -21.77% 3.70% 16.27% 304.50% -60.04% -328.53% -
ROE 0.00% -11.72% -4.17% 11.27% 50.89% -10.27% -95.14% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.00 24.49 41.04 120.62 12.43 8.73 18.82 -
EPS -114.00 -5.74 -2.42 7.10 38.68 -5.24 -61.84 10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.49 0.58 0.63 0.76 0.51 0.65 -
Adjusted Per Share Value based on latest NOSH - 55,418
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 0.00 24.49 41.13 120.62 12.43 8.73 18.82 -
EPS -114.77 -5.74 -2.43 7.10 38.68 -5.24 -61.84 10.84%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.23 0.49 0.5813 0.63 0.76 0.5104 0.65 -
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.21 0.82 0.90 0.98 0.75 0.70 0.91 -
P/RPS 0.00 3.35 2.19 0.81 6.03 8.02 4.83 -
P/EPS -0.18 -14.28 -37.19 13.80 1.94 -13.36 -1.47 -29.50%
EY -546.56 -7.00 -2.69 7.24 51.57 -7.49 -67.96 41.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.67 1.55 1.56 0.99 1.37 1.40 -
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 30/10/15 30/08/12 25/08/11 20/08/10 17/08/09 27/08/08 22/08/07 -
Price 0.125 0.80 0.80 0.93 0.70 0.98 0.86 -
P/RPS 0.00 3.27 1.95 0.77 5.63 11.23 4.57 -
P/EPS -0.11 -13.93 -33.06 13.10 1.81 -18.70 -1.39 -34.45%
EY -918.21 -7.18 -3.03 7.63 55.26 -5.35 -71.91 52.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.63 1.38 1.48 0.92 1.92 1.32 -

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