[NAKA] YoY TTM Result on 31-Dec-2006 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 51.56%
YoY- 45.53%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 28,817 4,604 8,284 26,797 14,698 44,429 109,894 -19.97%
PBT 124 1,345 -23,526 -14,099 -25,786 -14,031 98 3.99%
Tax 570 0 0 -1 -102 -2 0 -
NP 694 1,345 -23,526 -14,100 -25,888 -14,033 98 38.53%
-
NP to SH 1,772 1,345 -23,526 -14,100 -25,888 -14,033 98 61.93%
-
Tax Rate -459.68% 0.00% - - - - 0.00% -
Total Cost 28,123 3,259 31,810 40,897 40,586 58,462 109,796 -20.29%
-
Net Worth 32,702 31,026 30,478 53,203 67,602 93,632 126,100 -20.12%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 32,702 31,026 30,478 53,203 67,602 93,632 126,100 -20.12%
NOSH 55,427 55,403 55,416 55,419 55,411 55,403 65,000 -2.61%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 2.41% 29.21% -283.99% -52.62% -176.13% -31.59% 0.09% -
ROE 5.42% 4.34% -77.19% -26.50% -38.29% -14.99% 0.08% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 51.99 8.31 14.95 48.35 26.53 80.19 169.07 -17.82%
EPS 3.20 2.43 -42.45 -25.44 -46.72 -25.33 0.15 66.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.56 0.55 0.96 1.22 1.69 1.94 -17.97%
Adjusted Per Share Value based on latest NOSH - 55,419
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 52.01 8.31 14.95 48.36 26.53 80.18 198.33 -19.97%
EPS 3.20 2.43 -42.46 -25.45 -46.72 -25.33 0.18 61.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5902 0.5599 0.5501 0.9602 1.22 1.6898 2.2758 -20.12%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.80 0.79 1.01 0.86 0.30 0.46 0.93 -
P/RPS 1.54 9.51 6.76 1.78 1.13 0.57 0.55 18.70%
P/EPS 25.02 32.54 -2.38 -3.38 -0.64 -1.82 616.84 -41.35%
EY 4.00 3.07 -42.03 -29.58 -155.73 -55.06 0.16 70.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.36 1.41 1.84 0.90 0.25 0.27 0.48 18.93%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 24/02/10 24/02/09 29/02/08 27/02/07 28/02/06 28/02/05 27/02/04 -
Price 0.70 0.79 1.00 0.97 0.30 0.46 0.99 -
P/RPS 1.35 9.51 6.69 2.01 1.13 0.57 0.59 14.77%
P/EPS 21.90 32.54 -2.36 -3.81 -0.64 -1.82 656.63 -43.23%
EY 4.57 3.07 -42.45 -26.23 -155.73 -55.06 0.15 76.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.19 1.41 1.82 1.01 0.25 0.27 0.51 15.15%

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