[NAKA] YoY Quarter Result on 30-Jun-2003 [#2]

Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -57.41%
YoY- -95.3%
View:
Show?
Quarter Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 7,004 3,819 12,946 23,711 32,811 24,873 45,347 -26.74%
PBT -2,169 -1,314 -1,056 23 489 -2,514 -1,939 1.88%
Tax 0 -1 0 0 0 2,514 1,939 -
NP -2,169 -1,315 -1,056 23 489 0 0 -
-
NP to SH -2,169 -1,315 -1,056 23 489 -2,514 -2,035 1.06%
-
Tax Rate - - - 0.00% 0.00% - - -
Total Cost 9,173 5,134 14,002 23,688 32,322 24,873 45,347 -23.37%
-
Net Worth 62,684 90,440 105,047 111,550 105,406 107,263 134,750 -11.97%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 62,684 90,440 105,047 111,550 105,406 107,263 134,750 -11.97%
NOSH 55,473 55,485 55,287 57,500 54,333 55,866 54,999 0.14%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -30.97% -34.43% -8.16% 0.10% 1.49% 0.00% 0.00% -
ROE -3.46% -1.45% -1.01% 0.02% 0.46% -2.34% -1.51% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.63 6.88 23.42 41.24 60.39 44.52 82.45 -26.84%
EPS -3.91 -2.37 -1.91 0.04 0.90 -4.50 3.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.63 1.90 1.94 1.94 1.92 2.45 -12.09%
Adjusted Per Share Value based on latest NOSH - 57,500
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 12.64 6.89 23.36 42.79 59.21 44.89 81.84 -26.74%
EPS -3.91 -2.37 -1.91 0.04 0.88 -4.54 -3.67 1.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1313 1.6322 1.8958 2.0132 1.9023 1.9358 2.4319 -11.97%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 30/06/00 -
Price 0.34 0.31 0.60 0.69 0.91 1.20 4.02 -
P/RPS 2.69 4.50 2.56 1.67 1.51 2.70 4.88 -9.44%
P/EPS -8.70 -13.08 -31.41 1,725.00 101.11 -26.67 -108.65 -34.33%
EY -11.50 -7.65 -3.18 0.06 0.99 -3.75 -0.92 52.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.19 0.32 0.36 0.47 0.63 1.64 -24.64%
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 17/08/06 17/08/05 01/09/04 26/08/03 21/08/02 14/08/01 21/08/00 -
Price 0.34 0.35 0.56 1.17 0.85 1.20 4.06 -
P/RPS 2.69 5.09 2.39 2.84 1.41 2.70 4.92 -9.56%
P/EPS -8.70 -14.77 -29.32 2,925.00 94.44 -26.67 -109.73 -34.44%
EY -11.50 -6.77 -3.41 0.03 1.06 -3.75 -0.91 52.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.21 0.29 0.60 0.44 0.63 1.66 -24.79%

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