[NAKA] YoY Annualized Quarter Result on 30-Sep-2002 [#3]

Announcement Date
18-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -30.41%
YoY- 116.41%
View:
Show?
Annualized Quarter Result
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Revenue 13,142 42,608 119,209 124,044 89,541 164,105 353,138 3.56%
PBT -5,178 -16,336 113 730 -4,450 -9,152 20,754 -
Tax 0 -1 0 0 4,450 9,152 0 -
NP -5,178 -16,337 113 730 0 0 20,754 -
-
NP to SH -5,178 -16,337 113 730 -4,453 -9,534 20,754 -
-
Tax Rate - - 0.00% 0.00% - - 0.00% -
Total Cost 18,321 58,945 119,096 123,313 89,541 164,105 332,384 3.12%
-
Net Worth 89,204 95,319 109,933 105,171 107,436 133,596 136,825 0.45%
Dividend
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Net Worth 89,204 95,319 109,933 105,171 107,436 133,596 136,825 0.45%
NOSH 55,406 55,418 56,666 55,353 55,666 55,434 55,395 -0.00%
Ratio Analysis
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
NP Margin -39.40% -38.34% 0.10% 0.59% 0.00% 0.00% 5.88% -
ROE -5.81% -17.14% 0.10% 0.69% -4.15% -7.14% 15.17% -
Per Share
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 23.72 76.88 210.37 224.09 160.85 296.04 637.49 3.56%
EPS -9.35 -29.48 0.20 1.32 -8.00 -17.20 37.47 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.61 1.72 1.94 1.90 1.93 2.41 2.47 0.45%
Adjusted Per Share Value based on latest NOSH - 57,500
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
RPS 23.72 76.90 215.14 223.87 161.60 296.17 637.32 3.56%
EPS -9.35 -29.48 0.20 1.32 -8.04 -17.21 37.46 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6099 1.7203 1.984 1.8981 1.9389 2.411 2.4693 0.45%
Price Multiplier on Financial Quarter End Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - -
Price 0.28 0.57 1.04 0.68 1.05 2.61 0.00 -
P/RPS 1.18 0.74 0.49 0.30 0.65 0.88 0.00 -100.00%
P/EPS -3.00 -1.93 520.00 51.52 -13.13 -15.17 0.00 -100.00%
EY -33.38 -51.72 0.19 1.94 -7.62 -6.59 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.17 0.33 0.54 0.36 0.54 1.08 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 CAGR
Date 15/11/05 25/11/04 20/11/03 18/11/02 26/11/01 28/11/00 26/11/99 -
Price 0.29 0.49 0.94 0.67 1.17 2.19 0.00 -
P/RPS 1.22 0.64 0.45 0.30 0.73 0.74 0.00 -100.00%
P/EPS -3.10 -1.66 470.00 50.76 -14.63 -12.73 0.00 -100.00%
EY -32.23 -60.16 0.21 1.97 -6.84 -7.85 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 0.28 0.48 0.35 0.61 0.91 0.00 -100.00%

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