[NAKA] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -89.36%
YoY- -96.82%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 0 11,265 19,445 50,554 21,854 4,857 9,306 -
PBT -52,424 -1,920 7,284 6,026 13,765 -2,990 -23,704 14.12%
Tax -10 -605 -1,292 -1,942 -924 0 -1 46.72%
NP -52,434 -2,525 5,992 4,084 12,841 -2,990 -23,705 14.13%
-
NP to SH -52,434 -2,817 4,216 418 13,168 -2,990 -23,705 14.13%
-
Tax Rate - - 17.74% 32.23% 6.71% - - -
Total Cost 52,434 13,790 13,453 46,470 9,013 7,847 33,011 8.00%
-
Net Worth -13,298 26,596 35,440 33,052 41,011 27,691 35,458 -
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth -13,298 26,596 35,440 33,052 41,011 27,691 35,458 -
NOSH 55,410 55,410 55,376 55,087 55,420 55,382 55,403 0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 0.00% -22.42% 30.81% 8.08% 58.76% -61.57% -254.71% -
ROE 0.00% -10.59% 11.90% 1.27% 32.11% -10.80% -66.85% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.00 20.33 35.11 91.77 39.43 8.77 16.80 -
EPS -94.63 -5.08 7.61 0.76 23.76 -5.40 -42.79 14.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 0.48 0.64 0.60 0.74 0.50 0.64 -
Adjusted Per Share Value based on latest NOSH - 55,469
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 0.00 20.33 35.09 91.24 39.44 8.77 16.80 -
EPS -94.63 -5.08 7.61 0.76 23.76 -5.40 -42.78 14.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.24 0.48 0.6396 0.5965 0.7401 0.4998 0.6399 -
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 0.125 0.71 0.81 0.90 0.80 0.90 0.98 -
P/RPS 0.00 3.49 2.31 0.98 2.03 10.26 5.83 -
P/EPS -0.13 -13.96 10.64 118.42 3.37 -16.67 -2.29 -37.97%
EY -757.04 -7.16 9.40 0.84 29.70 -6.00 -43.66 60.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.48 1.27 1.50 1.08 1.80 1.53 -
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/10/15 22/11/12 24/11/11 22/11/10 24/11/09 07/11/08 29/11/07 -
Price 0.125 0.63 0.79 0.92 0.80 0.85 0.91 -
P/RPS 0.00 3.10 2.25 1.00 2.03 9.69 5.42 -
P/EPS -0.13 -12.39 10.38 121.05 3.37 -15.74 -2.13 -37.22%
EY -757.04 -8.07 9.64 0.83 29.70 -6.35 -47.02 58.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.31 1.23 1.53 1.08 1.70 1.42 -

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