[NAKA] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Announcement Date
25-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -329.93%
YoY- -14515.34%
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 9,306 30,354 13,142 42,608 119,209 124,044 89,541 -31.41%
PBT -23,704 -9,473 -5,178 -16,336 113 730 -4,450 32.13%
Tax -1 -1 0 -1 0 0 4,450 -
NP -23,705 -9,474 -5,178 -16,337 113 730 0 -
-
NP to SH -23,705 -9,474 -5,178 -16,337 113 730 -4,453 32.12%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 33,011 39,829 18,321 58,945 119,096 123,313 89,541 -15.31%
-
Net Worth 35,458 60,417 89,204 95,319 109,933 105,171 107,436 -16.86%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 35,458 60,417 89,204 95,319 109,933 105,171 107,436 -16.86%
NOSH 55,403 55,429 55,406 55,418 56,666 55,353 55,666 -0.07%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -254.71% -31.21% -39.40% -38.34% 0.10% 0.59% 0.00% -
ROE -66.85% -15.68% -5.81% -17.14% 0.10% 0.69% -4.15% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.80 54.76 23.72 76.88 210.37 224.09 160.85 -31.36%
EPS -42.79 -17.09 -9.35 -29.48 0.20 1.32 -8.00 32.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 1.09 1.61 1.72 1.94 1.90 1.93 -16.79%
Adjusted Per Share Value based on latest NOSH - 55,401
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 16.80 54.78 23.72 76.90 215.14 223.87 161.60 -31.41%
EPS -42.78 -17.10 -9.35 -29.48 0.20 1.32 -8.04 32.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6399 1.0904 1.6099 1.7203 1.984 1.8981 1.9389 -16.86%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 27/09/01 -
Price 0.98 0.35 0.28 0.57 1.04 0.68 1.05 -
P/RPS 5.83 0.64 1.18 0.74 0.49 0.30 0.65 44.11%
P/EPS -2.29 -2.05 -3.00 -1.93 520.00 51.52 -13.13 -25.24%
EY -43.66 -48.84 -33.38 -51.72 0.19 1.94 -7.62 33.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 0.32 0.17 0.33 0.54 0.36 0.54 18.94%
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 28/11/06 15/11/05 25/11/04 20/11/03 18/11/02 26/11/01 -
Price 0.91 0.87 0.29 0.49 0.94 0.67 1.17 -
P/RPS 5.42 1.59 1.22 0.64 0.45 0.30 0.73 39.65%
P/EPS -2.13 -5.09 -3.10 -1.66 470.00 50.76 -14.63 -27.45%
EY -47.02 -19.65 -32.23 -60.16 0.21 1.97 -6.84 37.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 0.80 0.18 0.28 0.48 0.35 0.61 15.11%

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