[NAKA] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
01-Sep-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -134.88%
YoY- -1205.29%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 20,113 19,572 28,930 82,550 100,714 130,340 95,694 -22.88%
PBT -26,457 -27,538 -15,154 -1,879 170 1,080 -29,972 -2.05%
Tax -1 -101 -3 0 0 0 29,972 -
NP -26,458 -27,639 -15,157 -1,879 170 1,080 0 -
-
NP to SH -26,458 -27,639 -15,157 -1,879 170 1,080 -30,078 -2.11%
-
Tax Rate - - - - 0.00% 0.00% - -
Total Cost 46,571 47,211 44,087 84,429 100,544 129,260 95,694 -11.30%
-
Net Worth 36,022 62,684 90,440 105,047 111,550 105,406 107,263 -16.62%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 36,022 62,684 90,440 105,047 111,550 105,406 107,263 -16.62%
NOSH 55,419 55,473 55,485 55,287 57,500 54,333 55,866 -0.13%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -131.55% -141.22% -52.39% -2.28% 0.17% 0.83% 0.00% -
ROE -73.45% -44.09% -16.76% -1.79% 0.15% 1.02% -28.04% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 36.29 35.28 52.14 149.31 175.15 239.89 171.29 -22.78%
EPS -47.74 -49.82 -27.32 -3.40 0.30 1.99 -53.84 -1.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.13 1.63 1.90 1.94 1.94 1.92 -16.50%
Adjusted Per Share Value based on latest NOSH - 55,287
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 36.30 35.32 52.21 148.98 181.76 235.23 172.70 -22.88%
EPS -47.75 -49.88 -27.35 -3.39 0.31 1.95 -54.28 -2.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6501 1.1313 1.6322 1.8958 2.0132 1.9023 1.9358 -16.62%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 29/06/01 -
Price 0.91 0.34 0.31 0.60 0.69 0.91 1.20 -
P/RPS 2.51 0.96 0.59 0.40 0.39 0.38 0.70 23.70%
P/EPS -1.91 -0.68 -1.13 -17.65 233.38 45.78 -2.23 -2.54%
EY -52.46 -146.54 -88.12 -5.66 0.43 2.18 -44.87 2.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.40 0.30 0.19 0.32 0.36 0.47 0.63 14.22%
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 22/08/07 17/08/06 17/08/05 01/09/04 26/08/03 21/08/02 14/08/01 -
Price 0.86 0.34 0.35 0.56 1.17 0.85 1.20 -
P/RPS 2.37 0.96 0.67 0.38 0.67 0.35 0.70 22.52%
P/EPS -1.80 -0.68 -1.28 -16.48 395.74 42.76 -2.23 -3.50%
EY -55.51 -146.54 -78.05 -6.07 0.25 2.34 -44.87 3.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.32 0.30 0.21 0.29 0.60 0.44 0.63 13.11%

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