[NAKA] YoY Cumulative Quarter Result on 30-Sep-2001 [#3]

Announcement Date
26-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 13.43%
YoY- 53.29%
View:
Show?
Cumulative Result
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 31,956 89,407 93,033 67,156 123,079 264,854 0 -100.00%
PBT -12,252 85 548 -3,338 -6,864 15,566 0 -100.00%
Tax -1 0 0 3,338 6,864 0 0 -100.00%
NP -12,253 85 548 0 0 15,566 0 -100.00%
-
NP to SH -12,253 85 548 -3,340 -7,151 15,566 0 -100.00%
-
Tax Rate - 0.00% 0.00% - - 0.00% - -
Total Cost 44,209 89,322 92,485 67,156 123,079 249,288 0 -100.00%
-
Net Worth 95,319 109,933 105,171 107,436 133,596 136,825 0 -100.00%
Dividend
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 95,319 109,933 105,171 107,436 133,596 136,825 0 -100.00%
NOSH 55,418 56,666 55,353 55,666 55,434 55,395 0 -100.00%
Ratio Analysis
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin -38.34% 0.10% 0.59% 0.00% 0.00% 5.88% 0.00% -
ROE -12.85% 0.08% 0.52% -3.11% -5.35% 11.38% 0.00% -
Per Share
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 57.66 157.78 168.07 120.64 222.03 478.12 0.00 -100.00%
EPS -22.11 0.15 0.99 -6.00 -12.90 28.10 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.72 1.94 1.90 1.93 2.41 2.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 57,666
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 57.67 161.36 167.90 121.20 222.12 477.99 0.00 -100.00%
EPS -22.11 0.15 0.99 -6.03 -12.91 28.09 0.00 -100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7203 1.984 1.8981 1.9389 2.411 2.4693 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/04 30/09/03 30/09/02 27/09/01 29/09/00 - - -
Price 0.57 1.04 0.68 1.05 2.61 0.00 0.00 -
P/RPS 0.99 0.66 0.40 0.87 1.18 0.00 0.00 -100.00%
P/EPS -2.58 693.33 68.69 -17.50 -20.23 0.00 0.00 -100.00%
EY -38.79 0.14 1.46 -5.71 -4.94 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.54 0.36 0.54 1.08 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 25/11/04 20/11/03 18/11/02 26/11/01 28/11/00 26/11/99 - -
Price 0.49 0.94 0.67 1.17 2.19 0.00 0.00 -
P/RPS 0.85 0.60 0.40 0.97 0.99 0.00 0.00 -100.00%
P/EPS -2.22 626.67 67.68 -19.50 -16.98 0.00 0.00 -100.00%
EY -45.12 0.16 1.48 -5.13 -5.89 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.48 0.35 0.61 0.91 0.00 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