[NAKA] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 14.12%
YoY- -84.3%
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 26,797 14,697 44,428 109,895 126,136 94,657 147,236 -24.71%
PBT -14,100 -25,786 -14,036 97 618 -3,302 -30,165 -11.89%
Tax -1 -102 -2 0 0 3,302 30,165 -
NP -14,101 -25,888 -14,038 97 618 0 0 -
-
NP to SH -14,101 -25,888 -14,038 97 618 -3,304 -30,452 -12.03%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 40,898 40,585 58,466 109,798 125,518 94,657 147,236 -19.21%
-
Net Worth 53,190 67,601 93,660 110,694 107,046 106,278 110,348 -11.44%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 53,190 67,601 93,660 110,694 107,046 106,278 110,348 -11.44%
NOSH 55,406 55,410 55,420 57,058 55,178 55,066 55,451 -0.01%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -52.62% -176.14% -31.60% 0.09% 0.49% 0.00% 0.00% -
ROE -26.51% -38.30% -14.99% 0.09% 0.58% -3.11% -27.60% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.36 26.52 80.17 192.60 228.60 171.90 265.52 -24.70%
EPS -25.45 -46.72 -25.33 0.17 1.12 -6.00 -55.00 -12.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.22 1.69 1.94 1.94 1.93 1.99 -11.43%
Adjusted Per Share Value based on latest NOSH - 65,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 48.36 26.52 80.18 198.33 227.64 170.83 265.72 -24.71%
EPS -25.45 -46.72 -25.33 0.18 1.12 -5.96 -54.96 -12.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9599 1.22 1.6903 1.9977 1.9319 1.918 1.9915 -11.44%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 -
Price 0.86 0.30 0.46 0.93 0.64 1.19 1.50 -
P/RPS 1.78 1.13 0.57 0.48 0.28 0.69 0.56 21.24%
P/EPS -3.38 -0.64 -1.82 547.06 57.14 -19.83 -2.73 3.62%
EY -29.59 -155.73 -55.07 0.18 1.75 -5.04 -36.61 -3.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.25 0.27 0.48 0.33 0.62 0.75 3.08%
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 26/02/01 -
Price 0.97 0.30 0.46 0.99 0.59 1.19 1.49 -
P/RPS 2.01 1.13 0.57 0.51 0.26 0.69 0.56 23.72%
P/EPS -3.81 -0.64 -1.82 582.35 52.68 -19.83 -2.71 5.83%
EY -26.24 -155.73 -55.07 0.17 1.90 -5.04 -36.86 -5.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.25 0.27 0.51 0.30 0.62 0.75 5.08%

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