[NAKA] QoQ Annualized Quarter Result on 30-Sep-2011 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 413.69%
YoY- 907.01%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 13,570 10,156 18,184 19,445 22,790 15,368 44,343 -54.62%
PBT -2,304 -3,460 -739 7,284 2,332 -1,176 4,021 -
Tax -650 -492 -1,375 -1,292 -1,488 -576 -1,586 -44.85%
NP -2,954 -3,952 -2,114 5,992 844 -1,752 2,435 -
-
NP to SH -3,182 -3,576 -3,643 4,216 -1,344 -2,600 -376 315.82%
-
Tax Rate - - - 17.74% 63.81% - 39.44% -
Total Cost 16,524 14,108 20,298 13,453 21,946 17,120 41,908 -46.25%
-
Net Worth 27,150 28,259 28,796 35,440 32,211 32,222 32,623 -11.53%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 27,150 28,259 28,796 35,440 32,211 32,222 32,623 -11.53%
NOSH 55,410 55,410 55,378 55,376 55,537 55,555 55,294 0.13%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -21.77% -38.91% -11.63% 30.81% 3.70% -11.40% 5.49% -
ROE -11.72% -12.65% -12.65% 11.90% -4.17% -8.07% -1.15% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.49 18.33 32.84 35.11 41.04 27.66 80.19 -54.68%
EPS -5.74 -6.44 -6.57 7.61 -2.42 -4.68 -0.68 315.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.52 0.64 0.58 0.58 0.59 -11.65%
Adjusted Per Share Value based on latest NOSH - 55,404
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 24.49 18.33 32.82 35.09 41.13 27.74 80.03 -54.62%
EPS -5.74 -6.44 -6.57 7.61 -2.43 -4.69 -0.68 315.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.49 0.51 0.5197 0.6396 0.5813 0.5815 0.5888 -11.53%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.82 0.66 0.74 0.81 0.90 0.94 0.94 -
P/RPS 3.35 3.60 2.25 2.31 2.19 3.40 1.17 101.76%
P/EPS -14.28 -10.23 -11.25 10.64 -37.19 -20.09 -138.24 -78.01%
EY -7.00 -9.78 -8.89 9.40 -2.69 -4.98 -0.72 356.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.29 1.42 1.27 1.55 1.62 1.59 3.32%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 30/08/12 24/05/12 28/02/12 24/11/11 25/08/11 19/05/11 25/02/11 -
Price 0.80 0.66 0.68 0.79 0.80 0.94 0.87 -
P/RPS 3.27 3.60 2.07 2.25 1.95 3.40 1.08 109.43%
P/EPS -13.93 -10.23 -10.34 10.38 -33.06 -20.09 -127.94 -77.22%
EY -7.18 -9.78 -9.67 9.64 -3.03 -4.98 -0.78 339.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.63 1.29 1.31 1.23 1.38 1.62 1.47 7.13%

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