[NAKA] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 12.77%
YoY- 118.7%
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 14,697 44,428 109,895 126,136 94,657 147,236 353,624 3.43%
PBT -25,786 -14,036 97 618 -3,302 -30,165 22,016 -
Tax -102 -2 0 0 3,302 30,165 0 -100.00%
NP -25,888 -14,038 97 618 0 0 22,016 -
-
NP to SH -25,888 -14,038 97 618 -3,304 -30,452 22,016 -
-
Tax Rate - - 0.00% 0.00% - - 0.00% -
Total Cost 40,585 58,466 109,798 125,518 94,657 147,236 331,608 2.25%
-
Net Worth 67,601 93,660 110,694 107,046 106,278 110,348 140,201 0.77%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 67,601 93,660 110,694 107,046 106,278 110,348 140,201 0.77%
NOSH 55,410 55,420 57,058 55,178 55,066 55,451 55,415 0.00%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -176.14% -31.60% 0.09% 0.49% 0.00% 0.00% 6.23% -
ROE -38.30% -14.99% 0.09% 0.58% -3.11% -27.60% 15.70% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.52 80.17 192.60 228.60 171.90 265.52 638.13 3.43%
EPS -46.72 -25.33 0.17 1.12 -6.00 -55.00 37.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.69 1.94 1.94 1.93 1.99 2.53 0.77%
Adjusted Per Share Value based on latest NOSH - 53,846
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 26.52 80.18 198.33 227.64 170.83 265.72 638.20 3.43%
EPS -46.72 -25.33 0.18 1.12 -5.96 -54.96 39.73 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.6903 1.9977 1.9319 1.918 1.9915 2.5303 0.77%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.30 0.46 0.93 0.64 1.19 1.50 0.00 -
P/RPS 1.13 0.57 0.48 0.28 0.69 0.56 0.00 -100.00%
P/EPS -0.64 -1.82 547.06 57.14 -19.83 -2.73 0.00 -100.00%
EY -155.73 -55.07 0.18 1.75 -5.04 -36.61 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.48 0.33 0.62 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 26/02/01 29/02/00 -
Price 0.30 0.46 0.99 0.59 1.19 1.49 5.20 -
P/RPS 1.13 0.57 0.51 0.26 0.69 0.56 0.81 -0.35%
P/EPS -0.64 -1.82 582.35 52.68 -19.83 -2.71 13.09 -
EY -155.73 -55.07 0.17 1.90 -5.04 -36.86 7.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.27 0.51 0.30 0.62 0.75 2.06 2.26%

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