[NAKA] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -48.83%
YoY- 45.53%
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,817 4,604 8,284 26,797 14,697 44,428 109,895 -19.97%
PBT 124 1,345 -23,526 -14,100 -25,786 -14,036 97 4.17%
Tax 570 0 -1 -1 -102 -2 0 -
NP 694 1,345 -23,527 -14,101 -25,888 -14,038 97 38.77%
-
NP to SH 1,772 1,345 -23,527 -14,101 -25,888 -14,038 97 62.21%
-
Tax Rate -459.68% 0.00% - - - - 0.00% -
Total Cost 28,123 3,259 31,811 40,898 40,585 58,466 109,798 -20.29%
-
Net Worth 32,681 31,046 29,919 53,190 67,601 93,660 110,694 -18.38%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 32,681 31,046 29,919 53,190 67,601 93,660 110,694 -18.38%
NOSH 55,391 55,439 55,406 55,406 55,410 55,420 57,058 -0.49%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.41% 29.21% -284.01% -52.62% -176.14% -31.60% 0.09% -
ROE 5.42% 4.33% -78.63% -26.51% -38.30% -14.99% 0.09% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.02 8.30 14.95 48.36 26.52 80.17 192.60 -19.58%
EPS 3.20 2.43 -42.46 -25.45 -46.72 -25.33 0.17 63.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.54 0.96 1.22 1.69 1.94 -17.97%
Adjusted Per Share Value based on latest NOSH - 55,419
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.01 8.31 14.95 48.36 26.52 80.18 198.33 -19.97%
EPS 3.20 2.43 -42.46 -25.45 -46.72 -25.33 0.18 61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5898 0.5603 0.54 0.9599 1.22 1.6903 1.9977 -18.38%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.80 0.79 1.01 0.86 0.30 0.46 0.93 -
P/RPS 1.54 9.51 6.76 1.78 1.13 0.57 0.48 21.42%
P/EPS 25.01 32.56 -2.38 -3.38 -0.64 -1.82 547.06 -40.17%
EY 4.00 3.07 -42.04 -29.59 -155.73 -55.07 0.18 67.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.41 1.87 0.90 0.25 0.27 0.48 18.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 29/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.70 0.79 1.00 0.97 0.30 0.46 0.99 -
P/RPS 1.35 9.51 6.69 2.01 1.13 0.57 0.51 17.59%
P/EPS 21.88 32.56 -2.36 -3.81 -0.64 -1.82 582.35 -42.09%
EY 4.57 3.07 -42.46 -26.24 -155.73 -55.07 0.17 72.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.41 1.85 1.01 0.25 0.27 0.51 15.15%

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