[NAKA] QoQ Cumulative Quarter Result on 30-Jun-2005 [#2]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
17-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -76.95%
YoY- -59.16%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Cumulative Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 4,895 14,697 9,857 7,025 3,206 44,428 31,956 -71.40%
PBT -2,606 -25,786 -3,884 -3,023 -1,709 -14,036 -12,252 -64.40%
Tax 0 -102 0 -1 0 -2 -1 -
NP -2,606 -25,888 -3,884 -3,024 -1,709 -14,038 -12,253 -64.40%
-
NP to SH -2,606 -25,888 -3,884 -3,024 -1,709 -14,038 -12,253 -64.40%
-
Tax Rate - - - - - - - -
Total Cost 7,501 40,585 13,741 10,049 4,915 58,466 44,209 -69.38%
-
Net Worth 64,872 67,601 89,204 90,276 91,553 93,660 95,319 -22.64%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 64,872 67,601 89,204 90,276 91,553 93,660 95,319 -22.64%
NOSH 55,446 55,410 55,406 55,384 55,487 55,420 55,418 0.03%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -53.24% -176.14% -39.40% -43.05% -53.31% -31.60% -38.34% -
ROE -4.02% -38.30% -4.35% -3.35% -1.87% -14.99% -12.85% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.83 26.52 17.79 12.68 5.78 80.17 57.66 -71.40%
EPS -4.70 -46.72 -7.01 -5.46 -3.08 -25.33 -22.11 -64.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.17 1.22 1.61 1.63 1.65 1.69 1.72 -22.67%
Adjusted Per Share Value based on latest NOSH - 55,485
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 8.83 26.52 17.79 12.68 5.79 80.18 57.67 -71.41%
EPS -4.70 -46.72 -7.01 -5.46 -3.08 -25.33 -22.11 -64.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1708 1.22 1.6099 1.6293 1.6523 1.6903 1.7203 -22.64%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.26 0.30 0.28 0.31 0.38 0.46 0.57 -
P/RPS 2.95 1.13 1.57 2.44 6.58 0.57 0.99 107.21%
P/EPS -5.53 -0.64 -3.99 -5.68 -12.34 -1.82 -2.58 66.31%
EY -18.08 -155.73 -25.04 -17.61 -8.11 -55.07 -38.79 -39.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.22 0.25 0.17 0.19 0.23 0.27 0.33 -23.70%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 23/05/06 28/02/06 15/11/05 17/08/05 01/06/05 28/02/05 25/11/04 -
Price 0.23 0.30 0.29 0.35 0.29 0.46 0.49 -
P/RPS 2.61 1.13 1.63 2.76 5.02 0.57 0.85 111.40%
P/EPS -4.89 -0.64 -4.14 -6.41 -9.42 -1.82 -2.22 69.37%
EY -20.43 -155.73 -24.17 -15.60 -10.62 -55.07 -45.12 -41.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.20 0.25 0.18 0.21 0.18 0.27 0.28 -20.11%

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