[NAKA] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 144.97%
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 21,854 6,888 3,984 4,604 4,857 4,840 5,124 162.76%
PBT 13,765 20,976 -1,624 1,345 -2,990 -2,906 -2,844 -
Tax -924 -2 0 0 0 0 0 -
NP 12,841 20,974 -1,624 1,345 -2,990 -2,906 -2,844 -
-
NP to SH 13,168 21,432 -1,624 1,345 -2,990 -2,906 -2,844 -
-
Tax Rate 6.71% 0.01% - 0.00% - - - -
Total Cost 9,013 -14,086 5,608 3,259 7,847 7,746 7,968 8.55%
-
Net Worth 41,011 42,110 30,589 31,046 27,691 28,283 29,439 24.70%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 41,011 42,110 30,589 31,046 27,691 28,283 29,439 24.70%
NOSH 55,420 55,408 55,616 55,439 55,382 55,458 55,546 -0.15%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 58.76% 304.50% -40.76% 29.21% -61.57% -60.04% -55.50% -
ROE 32.11% 50.89% -5.31% 4.33% -10.80% -10.27% -9.66% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.43 12.43 7.16 8.30 8.77 8.73 9.22 163.23%
EPS 23.76 38.68 -2.92 2.43 -5.40 -5.24 -5.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.76 0.55 0.56 0.50 0.51 0.53 24.89%
Adjusted Per Share Value based on latest NOSH - 55,403
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 39.44 12.43 7.19 8.31 8.77 8.73 9.25 162.71%
EPS 23.76 38.68 -2.93 2.43 -5.40 -5.24 -5.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.76 0.552 0.5603 0.4998 0.5104 0.5313 24.70%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.80 0.75 0.79 0.79 0.90 0.70 1.00 -
P/RPS 2.03 6.03 11.03 9.51 10.26 8.02 10.84 -67.23%
P/EPS 3.37 1.94 -27.05 32.56 -16.67 -13.36 -19.53 -
EY 29.70 51.57 -3.70 3.07 -6.00 -7.49 -5.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.99 1.44 1.41 1.80 1.37 1.89 -31.11%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 24/11/09 17/08/09 25/05/09 24/02/09 07/11/08 27/08/08 30/05/08 -
Price 0.80 0.70 0.58 0.79 0.85 0.98 0.80 -
P/RPS 2.03 5.63 8.10 9.51 9.69 11.23 8.67 -61.97%
P/EPS 3.37 1.81 -19.86 32.56 -15.74 -18.70 -15.63 -
EY 29.70 55.26 -5.03 3.07 -6.35 -5.35 -6.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.92 1.05 1.41 1.70 1.92 1.51 -20.00%

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