[NAKA] YoY Annualized Quarter Result on 31-Mar-2001 [#1]

Announcement Date
21-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 82.35%
YoY- 31.64%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Revenue 38,312 104,628 169,924 58,944 183,212 0 -100.00%
PBT -3,376 216 144 -5,368 -7,516 0 -100.00%
Tax 0 0 0 5,368 7,516 0 -
NP -3,376 216 144 0 0 0 -100.00%
-
NP to SH -3,376 216 144 -5,376 -7,864 0 -100.00%
-
Tax Rate - 0.00% 0.00% - - - -
Total Cost 41,688 104,412 169,780 58,944 183,212 0 -100.00%
-
Net Worth 106,610 104,760 69,479 110,319 112,342 0 -100.00%
Dividend
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Net Worth 106,610 104,760 69,479 110,319 112,342 0 -100.00%
NOSH 55,526 53,999 35,999 55,999 56,171 55,374 -0.00%
Ratio Analysis
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
NP Margin -8.81% 0.21% 0.08% 0.00% 0.00% 0.00% -
ROE -3.17% 0.21% 0.21% -4.87% -7.00% 0.00% -
Per Share
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 69.00 193.76 472.01 105.26 326.17 0.00 -100.00%
EPS -6.08 0.40 0.40 -9.60 -14.00 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.94 1.93 1.97 2.00 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 55,999
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
RPS 69.14 188.83 306.67 106.38 330.65 0.00 -100.00%
EPS -6.09 0.39 0.26 -9.70 -14.19 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.924 1.8906 1.2539 1.991 2.0275 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/03/04 31/03/03 29/03/02 30/03/01 31/03/00 - -
Price 0.82 0.52 1.04 1.15 5.70 0.00 -
P/RPS 1.19 0.27 0.22 1.09 1.75 0.00 -100.00%
P/EPS -13.49 130.00 260.00 -11.98 -40.71 0.00 -100.00%
EY -7.41 0.77 0.38 -8.35 -2.46 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.27 0.54 0.58 2.85 0.00 -100.00%
Price Multiplier on Announcement Date
31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 31/03/99 CAGR
Date 31/05/04 28/05/03 28/05/02 21/05/01 30/05/00 - -
Price 0.76 0.48 0.96 1.16 4.50 0.00 -
P/RPS 1.10 0.25 0.20 1.10 1.38 0.00 -100.00%
P/EPS -12.50 120.00 240.00 -12.08 -32.14 0.00 -100.00%
EY -8.00 0.83 0.42 -8.28 -3.11 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.25 0.50 0.59 2.25 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