[NAKA] YoY Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -28.44%
YoY- 68.3%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Cumulative Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 3,643 6,980 22,766 9,857 31,956 89,407 93,033 -41.69%
PBT -2,243 -17,778 -7,105 -3,884 -12,252 85 548 -
Tax 0 -1 -1 0 -1 0 0 -
NP -2,243 -17,779 -7,106 -3,884 -12,253 85 548 -
-
NP to SH -2,243 -17,779 -7,106 -3,884 -12,253 85 548 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 5,886 24,759 29,872 13,741 44,209 89,322 92,485 -36.78%
-
Net Worth 27,691 35,458 60,417 89,204 95,319 109,933 105,171 -19.92%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 27,691 35,458 60,417 89,204 95,319 109,933 105,171 -19.92%
NOSH 55,382 55,403 55,429 55,406 55,418 56,666 55,353 0.00%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -61.57% -254.71% -31.21% -39.40% -38.34% 0.10% 0.59% -
ROE -8.10% -50.14% -11.76% -4.35% -12.85% 0.08% 0.52% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.58 12.60 41.07 17.79 57.66 157.78 168.07 -41.69%
EPS -4.05 -32.09 -12.82 -7.01 -22.11 0.15 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.64 1.09 1.61 1.72 1.94 1.90 -19.93%
Adjusted Per Share Value based on latest NOSH - 55,483
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 6.57 12.60 41.09 17.79 57.67 161.36 167.90 -41.70%
EPS -4.05 -32.09 -12.82 -7.01 -22.11 0.15 0.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4998 0.6399 1.0904 1.6099 1.7203 1.984 1.8981 -19.92%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 0.98 0.35 0.28 0.57 1.04 0.68 -
P/RPS 13.68 7.78 0.85 1.57 0.99 0.66 0.40 80.06%
P/EPS -22.22 -3.05 -2.73 -3.99 -2.58 693.33 68.69 -
EY -4.50 -32.74 -36.63 -25.04 -38.79 0.14 1.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.53 0.32 0.17 0.33 0.54 0.36 30.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 29/11/07 28/11/06 15/11/05 25/11/04 20/11/03 18/11/02 -
Price 0.85 0.91 0.87 0.29 0.49 0.94 0.67 -
P/RPS 12.92 7.22 2.12 1.63 0.85 0.60 0.40 78.36%
P/EPS -20.99 -2.84 -6.79 -4.14 -2.22 626.67 67.68 -
EY -4.76 -35.26 -14.74 -24.17 -45.12 0.16 1.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.42 0.80 0.18 0.28 0.48 0.35 30.10%

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