[NAKA] YoY Quarter Result on 30-Sep-2009 [#3]

Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -107.55%
YoY- -6.33%
Quarter Report
View:
Show?
Quarter Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 1,664 3,189 4,499 12,947 1,223 1,765 10,867 -26.83%
PBT -288 4,297 -2,995 -164 -790 -645 -2,330 -29.39%
Tax -129 -225 621 -692 0 0 -1 124.61%
NP -417 4,072 -2,374 -856 -790 -645 -2,331 -24.91%
-
NP to SH -522 3,834 -1,653 -840 -790 -645 -2,331 -22.05%
-
Tax Rate - 5.24% - - - - - -
Total Cost 2,081 -883 6,873 13,803 2,013 2,410 13,198 -26.47%
-
Net Worth 26,596 35,458 33,281 40,894 27,622 35,586 60,351 -12.75%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 26,596 35,458 33,281 40,894 27,622 35,586 60,351 -12.75%
NOSH 55,410 55,404 55,469 55,263 55,244 55,603 55,368 0.01%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -25.06% 127.69% -52.77% -6.61% -64.60% -36.54% -21.45% -
ROE -1.96% 10.81% -4.97% -2.05% -2.86% -1.81% -3.86% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.00 5.76 8.11 23.43 2.21 3.17 19.63 -26.85%
EPS -0.94 6.92 -2.98 -1.52 -1.43 -1.16 -4.21 -22.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.64 0.60 0.74 0.50 0.64 1.09 -12.76%
Adjusted Per Share Value based on latest NOSH - 55,263
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 3.00 5.76 8.12 23.37 2.21 3.19 19.61 -26.84%
EPS -0.94 6.92 -2.98 -1.52 -1.43 -1.16 -4.21 -22.09%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.48 0.6399 0.6006 0.738 0.4985 0.6422 1.0892 -12.75%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.71 0.81 0.90 0.80 0.90 0.98 0.35 -
P/RPS 23.64 14.07 11.10 3.41 40.65 30.87 1.78 53.82%
P/EPS -75.37 11.71 -30.20 -52.63 -62.94 -84.48 -8.31 44.36%
EY -1.33 8.54 -3.31 -1.90 -1.59 -1.18 -12.03 -30.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.27 1.50 1.08 1.80 1.53 0.32 29.04%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 22/11/12 24/11/11 22/11/10 24/11/09 07/11/08 29/11/07 28/11/06 -
Price 0.63 0.79 0.92 0.80 0.85 0.91 0.87 -
P/RPS 20.98 13.73 11.34 3.41 38.40 28.67 4.43 29.55%
P/EPS -66.87 11.42 -30.87 -52.63 -59.44 -78.45 -20.67 21.59%
EY -1.50 8.76 -3.24 -1.90 -1.68 -1.27 -4.84 -17.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.23 1.53 1.08 1.70 1.42 0.80 8.55%

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