[NAKA] YoY Annualized Quarter Result on 31-Mar-2006 [#1]

Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 59.73%
YoY- -52.49%
View:
Show?
Annualized Quarter Result
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Revenue 3,984 5,124 9,752 19,580 12,824 38,312 104,628 -41.96%
PBT -1,624 -2,844 -13,556 -10,424 -6,836 -3,376 216 -
Tax 0 0 0 0 0 0 0 -
NP -1,624 -2,844 -13,556 -10,424 -6,836 -3,376 216 -
-
NP to SH -1,624 -2,844 -13,556 -10,424 -6,836 -3,376 216 -
-
Tax Rate - - - - - - 0.00% -
Total Cost 5,608 7,968 23,308 30,004 19,660 41,688 104,412 -38.54%
-
Net Worth 30,589 29,439 49,838 64,872 91,553 106,610 104,760 -18.53%
Dividend
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Net Worth 30,589 29,439 49,838 64,872 91,553 106,610 104,760 -18.53%
NOSH 55,616 55,546 55,375 55,446 55,487 55,526 53,999 0.49%
Ratio Analysis
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
NP Margin -40.76% -55.50% -139.01% -53.24% -53.31% -8.81% 0.21% -
ROE -5.31% -9.66% -27.20% -16.07% -7.47% -3.17% 0.21% -
Per Share
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.16 9.22 17.61 35.31 23.11 69.00 193.76 -42.25%
EPS -2.92 -5.12 -24.48 -18.80 -12.32 -6.08 0.40 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.55 0.53 0.90 1.17 1.65 1.92 1.94 -18.93%
Adjusted Per Share Value based on latest NOSH - 55,446
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
RPS 7.19 9.25 17.60 35.34 23.14 69.14 188.83 -41.96%
EPS -2.93 -5.13 -24.46 -18.81 -12.34 -6.09 0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.552 0.5313 0.8994 1.1708 1.6523 1.924 1.8906 -18.53%
Price Multiplier on Financial Quarter End Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 -
Price 0.79 1.00 0.89 0.26 0.38 0.82 0.52 -
P/RPS 11.03 10.84 5.05 0.74 1.64 1.19 0.27 85.47%
P/EPS -27.05 -19.53 -3.64 -1.38 -3.08 -13.49 130.00 -
EY -3.70 -5.12 -27.51 -72.31 -32.42 -7.41 0.77 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.44 1.89 0.99 0.22 0.23 0.43 0.27 32.14%
Price Multiplier on Announcement Date
31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 CAGR
Date 25/05/09 30/05/08 30/05/07 23/05/06 01/06/05 31/05/04 28/05/03 -
Price 0.58 0.80 1.01 0.23 0.29 0.76 0.48 -
P/RPS 8.10 8.67 5.74 0.65 1.25 1.10 0.25 78.45%
P/EPS -19.86 -15.63 -4.13 -1.22 -2.35 -12.50 120.00 -
EY -5.03 -6.40 -24.24 -81.74 -42.48 -8.00 0.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 1.51 1.12 0.20 0.18 0.40 0.25 26.99%

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