[NAKA] YoY TTM Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 87.49%
YoY- 89.07%
View:
Show?
TTM Result
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 44,429 109,894 126,138 94,657 147,235 204,838 1.62%
PBT -14,031 98 618 -3,301 -29,934 12,788 -
Tax -2 0 0 3,856 29,934 0 -100.00%
NP -14,033 98 618 555 0 12,788 -
-
NP to SH -14,033 98 618 -3,303 -30,221 12,788 -
-
Tax Rate - 0.00% 0.00% - - 0.00% -
Total Cost 58,462 109,796 125,520 94,102 147,235 192,050 1.25%
-
Net Worth 93,632 126,100 104,461 69,479 110,354 140,327 0.42%
Dividend
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 93,632 126,100 104,461 69,479 110,354 140,327 0.42%
NOSH 55,403 65,000 53,846 35,999 55,454 55,465 0.00%
Ratio Analysis
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -31.59% 0.09% 0.49% 0.59% 0.00% 6.24% -
ROE -14.99% 0.08% 0.59% -4.75% -27.39% 9.11% -
Per Share
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 80.19 169.07 234.26 262.94 265.51 369.31 1.61%
EPS -25.33 0.15 1.15 -9.18 -54.50 23.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.69 1.94 1.94 1.93 1.99 2.53 0.42%
Adjusted Per Share Value based on latest NOSH - 35,999
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 80.18 198.33 227.64 170.83 265.72 369.68 1.62%
EPS -25.33 0.18 1.12 -5.96 -54.54 23.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6898 2.2758 1.8852 1.2539 1.9916 2.5325 0.42%
Price Multiplier on Financial Quarter End Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.46 0.93 0.64 1.19 1.50 0.00 -
P/RPS 0.57 0.55 0.27 0.45 0.56 0.00 -100.00%
P/EPS -1.82 616.84 55.76 -12.97 -2.75 0.00 -100.00%
EY -55.06 0.16 1.79 -7.71 -36.33 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.48 0.33 0.62 0.75 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/05 27/02/04 28/02/03 26/02/02 26/02/01 - -
Price 0.46 0.99 0.59 1.19 1.49 0.00 -
P/RPS 0.57 0.59 0.25 0.45 0.56 0.00 -100.00%
P/EPS -1.82 656.63 51.41 -12.97 -2.73 0.00 -100.00%
EY -55.06 0.15 1.95 -7.71 -36.58 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.27 0.51 0.30 0.62 0.75 0.00 -100.00%

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