[NAKA] QoQ Annualized Quarter Result on 30-Jun-2006 [#2]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
17-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 8.38%
YoY- -57.9%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 9,752 26,797 30,354 23,798 19,580 14,697 13,142 -18.05%
PBT -13,556 -14,100 -9,473 -9,550 -10,424 -25,786 -5,178 90.06%
Tax 0 -1 -1 0 0 -102 0 -
NP -13,556 -14,101 -9,474 -9,550 -10,424 -25,888 -5,178 90.06%
-
NP to SH -13,556 -14,101 -9,474 -9,550 -10,424 -25,888 -5,178 90.06%
-
Tax Rate - - - - - - - -
Total Cost 23,308 40,898 39,829 33,348 30,004 40,585 18,321 17.42%
-
Net Worth 49,838 53,190 60,417 62,595 64,872 67,601 89,204 -32.18%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 49,838 53,190 60,417 62,595 64,872 67,601 89,204 -32.18%
NOSH 55,375 55,406 55,429 55,394 55,446 55,410 55,406 -0.03%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -139.01% -52.62% -31.21% -40.13% -53.24% -176.14% -39.40% -
ROE -27.20% -26.51% -15.68% -15.26% -16.07% -38.30% -5.81% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.61 48.36 54.76 42.96 35.31 26.52 23.72 -18.02%
EPS -24.48 -25.45 -17.09 -17.24 -18.80 -46.72 -9.35 90.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.90 0.96 1.09 1.13 1.17 1.22 1.61 -32.16%
Adjusted Per Share Value based on latest NOSH - 55,473
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 17.60 48.36 54.78 42.95 35.34 26.52 23.72 -18.05%
EPS -24.46 -25.45 -17.10 -17.24 -18.81 -46.72 -9.35 89.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8994 0.9599 1.0904 1.1297 1.1708 1.22 1.6099 -32.19%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.89 0.86 0.35 0.34 0.26 0.30 0.28 -
P/RPS 5.05 1.78 0.64 0.79 0.74 1.13 1.18 163.83%
P/EPS -3.64 -3.38 -2.05 -1.97 -1.38 -0.64 -3.00 13.77%
EY -27.51 -29.59 -48.84 -50.71 -72.31 -155.73 -33.38 -12.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.90 0.32 0.30 0.22 0.25 0.17 224.03%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/05/07 27/02/07 28/11/06 17/08/06 23/05/06 28/02/06 15/11/05 -
Price 1.01 0.97 0.87 0.34 0.23 0.30 0.29 -
P/RPS 5.74 2.01 1.59 0.79 0.65 1.13 1.22 181.04%
P/EPS -4.13 -3.81 -5.09 -1.97 -1.22 -0.64 -3.10 21.09%
EY -24.24 -26.24 -19.65 -50.71 -81.74 -155.73 -32.23 -17.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.12 1.01 0.80 0.30 0.20 0.25 0.18 238.67%

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