[NAKA] QoQ Annualized Quarter Result on 31-Mar-2006 [#1]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
23-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 59.73%
YoY- -52.49%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 26,797 30,354 23,798 19,580 14,697 13,142 14,050 53.61%
PBT -14,100 -9,473 -9,550 -10,424 -25,786 -5,178 -6,046 75.58%
Tax -1 -1 0 0 -102 0 -2 -36.92%
NP -14,101 -9,474 -9,550 -10,424 -25,888 -5,178 -6,048 75.55%
-
NP to SH -14,101 -9,474 -9,550 -10,424 -25,888 -5,178 -6,048 75.55%
-
Tax Rate - - - - - - - -
Total Cost 40,898 39,829 33,348 30,004 40,585 18,321 20,098 60.37%
-
Net Worth 53,190 60,417 62,595 64,872 67,601 89,204 90,276 -29.65%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 53,190 60,417 62,595 64,872 67,601 89,204 90,276 -29.65%
NOSH 55,406 55,429 55,394 55,446 55,410 55,406 55,384 0.02%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -52.62% -31.21% -40.13% -53.24% -176.14% -39.40% -43.05% -
ROE -26.51% -15.68% -15.26% -16.07% -38.30% -5.81% -6.70% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.36 54.76 42.96 35.31 26.52 23.72 25.37 53.55%
EPS -25.45 -17.09 -17.24 -18.80 -46.72 -9.35 -10.92 75.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 1.09 1.13 1.17 1.22 1.61 1.63 -29.66%
Adjusted Per Share Value based on latest NOSH - 55,446
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 48.36 54.78 42.95 35.34 26.52 23.72 25.36 53.59%
EPS -25.45 -17.10 -17.24 -18.81 -46.72 -9.35 -10.91 75.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9599 1.0904 1.1297 1.1708 1.22 1.6099 1.6293 -29.65%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.86 0.35 0.34 0.26 0.30 0.28 0.31 -
P/RPS 1.78 0.64 0.79 0.74 1.13 1.18 1.22 28.55%
P/EPS -3.38 -2.05 -1.97 -1.38 -0.64 -3.00 -2.84 12.26%
EY -29.59 -48.84 -50.71 -72.31 -155.73 -33.38 -35.23 -10.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.32 0.30 0.22 0.25 0.17 0.19 181.25%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 28/11/06 17/08/06 23/05/06 28/02/06 15/11/05 17/08/05 -
Price 0.97 0.87 0.34 0.23 0.30 0.29 0.35 -
P/RPS 2.01 1.59 0.79 0.65 1.13 1.22 1.38 28.40%
P/EPS -3.81 -5.09 -1.97 -1.22 -0.64 -3.10 -3.21 12.06%
EY -26.24 -19.65 -50.71 -81.74 -155.73 -32.23 -31.20 -10.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.80 0.30 0.20 0.25 0.18 0.21 184.11%

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