[NAKA] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 58.26%
YoY- 91.49%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 3,189 7,553 3,842 6,427 4,499 16,173 17,244 -67.50%
PBT 4,297 1,460 -294 -499 -2,995 5,284 2,231 54.74%
Tax -225 -600 -144 -129 621 -1,354 -724 -54.08%
NP 4,072 860 -438 -628 -2,374 3,930 1,507 93.88%
-
NP to SH 3,834 -22 -650 -690 -1,653 1,524 443 320.98%
-
Tax Rate 5.24% 41.10% - - - 25.62% 32.45% -
Total Cost -883 6,693 4,280 7,055 6,873 12,243 15,737 -
-
Net Worth 35,458 31,899 32,222 32,567 33,281 34,913 33,225 4.42%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 35,458 31,899 32,222 32,567 33,281 34,913 33,225 4.42%
NOSH 55,404 55,000 55,555 55,200 55,469 55,418 55,374 0.03%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 127.69% 11.39% -11.40% -9.77% -52.77% 24.30% 8.74% -
ROE 10.81% -0.07% -2.02% -2.12% -4.97% 4.37% 1.33% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.76 13.73 6.92 11.64 8.11 29.18 31.14 -67.50%
EPS 6.92 -0.04 -1.17 -1.25 -2.98 2.75 0.80 320.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.58 0.58 0.59 0.60 0.63 0.60 4.39%
Adjusted Per Share Value based on latest NOSH - 55,200
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 5.76 13.63 6.93 11.60 8.12 29.19 31.12 -67.48%
EPS 6.92 -0.04 -1.17 -1.25 -2.98 2.75 0.80 320.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6399 0.5757 0.5815 0.5878 0.6006 0.6301 0.5996 4.42%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.81 0.90 0.94 0.94 0.90 0.98 0.88 -
P/RPS 14.07 6.55 13.59 8.07 11.10 3.36 2.83 191.01%
P/EPS 11.71 -2,250.00 -80.34 -75.20 -30.20 35.64 110.00 -77.50%
EY 8.54 -0.04 -1.24 -1.33 -3.31 2.81 0.91 344.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.55 1.62 1.59 1.50 1.56 1.47 -9.28%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 24/11/11 25/08/11 19/05/11 25/02/11 22/11/10 20/08/10 26/05/10 -
Price 0.79 0.80 0.94 0.87 0.92 0.93 0.94 -
P/RPS 13.73 5.83 13.59 7.47 11.34 3.19 3.02 174.18%
P/EPS 11.42 -2,000.00 -80.34 -69.60 -30.87 33.82 117.50 -78.83%
EY 8.76 -0.05 -1.24 -1.44 -3.24 2.96 0.85 372.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.38 1.62 1.47 1.53 1.48 1.57 -15.00%

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