[NAKA] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -84.04%
YoY- -96.82%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 11,395 3,842 44,343 37,916 33,417 17,244 28,817 -46.21%
PBT 1,166 -294 4,021 4,520 7,515 2,231 124 347.33%
Tax -744 -144 -1,586 -1,457 -2,078 -724 570 -
NP 422 -438 2,435 3,063 5,437 1,507 694 -28.29%
-
NP to SH -672 -650 -376 314 1,967 443 1,772 -
-
Tax Rate 63.81% - 39.44% 32.23% 27.65% 32.45% -459.68% -
Total Cost 10,973 4,280 41,908 34,853 27,980 15,737 28,123 -46.69%
-
Net Worth 32,211 32,222 32,623 33,052 34,907 33,225 32,681 -0.96%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 32,211 32,222 32,623 33,052 34,907 33,225 32,681 -0.96%
NOSH 55,537 55,555 55,294 55,087 55,408 55,374 55,391 0.17%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 3.70% -11.40% 5.49% 8.08% 16.27% 8.74% 2.41% -
ROE -2.09% -2.02% -1.15% 0.95% 5.63% 1.33% 5.42% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.52 6.92 80.19 68.83 60.31 31.14 52.02 -46.30%
EPS -1.21 -1.17 -0.68 0.57 3.55 0.80 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.58 0.58 0.59 0.60 0.63 0.60 0.59 -1.13%
Adjusted Per Share Value based on latest NOSH - 55,469
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 20.56 6.93 80.03 68.43 60.31 31.12 52.01 -46.22%
EPS -1.21 -1.17 -0.68 0.57 3.55 0.80 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5813 0.5815 0.5888 0.5965 0.63 0.5996 0.5898 -0.96%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.90 0.94 0.94 0.90 0.98 0.88 0.80 -
P/RPS 4.39 13.59 1.17 1.31 1.62 2.83 1.54 101.43%
P/EPS -74.38 -80.34 -138.24 157.89 27.61 110.00 25.01 -
EY -1.34 -1.24 -0.72 0.63 3.62 0.91 4.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.55 1.62 1.59 1.50 1.56 1.47 1.36 9.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 19/05/11 25/02/11 22/11/10 20/08/10 26/05/10 24/02/10 -
Price 0.80 0.94 0.87 0.92 0.93 0.94 0.70 -
P/RPS 3.90 13.59 1.08 1.34 1.54 3.02 1.35 103.23%
P/EPS -66.12 -80.34 -127.94 161.40 26.20 117.50 21.88 -
EY -1.51 -1.24 -0.78 0.62 3.82 0.85 4.57 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.38 1.62 1.47 1.53 1.48 1.57 1.19 10.40%

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