[NAKA] YoY TTM Result on 30-Sep-2005 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.6%
YoY- 53.68%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 4,947 11,011 27,606 22,330 52,445 122,509 120,536 -41.24%
PBT -7,991 -24,772 -29,008 -5,666 -12,235 155 584 -
Tax 0 0 -102 -2 -1 0 0 -
NP -7,991 -24,772 -29,110 -5,668 -12,236 155 584 -
-
NP to SH -7,991 -24,772 -29,110 -5,668 -12,236 155 584 -
-
Tax Rate - - - - - 0.00% 0.00% -
Total Cost 12,938 35,783 56,716 27,998 64,681 122,354 119,952 -30.98%
-
Net Worth 27,622 35,586 60,351 89,329 95,290 155,200 109,250 -20.46%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 27,622 35,586 60,351 89,329 95,290 155,200 109,250 -20.46%
NOSH 55,244 55,603 55,368 55,483 55,401 80,000 57,500 -0.66%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -161.53% -224.98% -105.45% -25.38% -23.33% 0.13% 0.48% -
ROE -28.93% -69.61% -48.23% -6.35% -12.84% 0.10% 0.53% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.95 19.80 49.86 40.25 94.66 153.14 209.63 -40.85%
EPS -14.46 -44.55 -52.58 -10.22 -22.09 0.19 1.02 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.50 0.64 1.09 1.61 1.72 1.94 1.90 -19.93%
Adjusted Per Share Value based on latest NOSH - 55,483
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 8.93 19.87 49.82 40.30 94.65 221.10 217.53 -41.23%
EPS -14.42 -44.71 -52.54 -10.23 -22.08 0.28 1.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4985 0.6422 1.0892 1.6121 1.7197 2.8009 1.9717 -20.46%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.90 0.98 0.35 0.28 0.57 1.04 0.68 -
P/RPS 10.05 4.95 0.70 0.70 0.60 0.68 0.32 77.53%
P/EPS -6.22 -2.20 -0.67 -2.74 -2.58 536.77 66.95 -
EY -16.07 -45.46 -150.22 -36.48 -38.75 0.19 1.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.53 0.32 0.17 0.33 0.54 0.36 30.73%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 07/11/08 29/11/07 28/11/06 15/11/05 25/11/04 20/11/03 18/11/02 -
Price 0.85 0.91 0.87 0.29 0.49 0.94 0.67 -
P/RPS 9.49 4.60 1.74 0.72 0.52 0.61 0.32 75.84%
P/EPS -5.88 -2.04 -1.65 -2.84 -2.22 485.16 65.97 -
EY -17.02 -48.96 -60.43 -35.23 -45.07 0.21 1.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.70 1.42 0.80 0.18 0.28 0.48 0.35 30.10%

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