[NAKA] QoQ TTM 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- -1.74%
YoY- -706.65%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 16,387 14,698 22,330 28,930 38,057 44,429 52,445 -53.98%
PBT -26,683 -25,786 -5,666 -15,154 -14,896 -14,031 -12,235 68.25%
Tax -102 -102 -2 -3 -2 -2 -1 2089.22%
NP -26,785 -25,888 -5,668 -15,157 -14,898 -14,033 -12,236 68.67%
-
NP to SH -26,785 -25,888 -5,668 -15,157 -14,898 -14,033 -12,236 68.67%
-
Tax Rate - - - - - - - -
Total Cost 43,172 40,586 27,998 44,087 52,955 58,462 64,681 -23.64%
-
Net Worth 64,872 67,602 89,329 90,440 91,553 93,632 95,290 -22.63%
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 67,602 89,329 90,440 91,553 93,632 95,290 -22.63%
NOSH 55,446 55,411 55,483 55,485 55,487 55,403 55,401 0.05%
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 -163.45% -176.13% -25.38% -52.39% -39.15% -31.59% -23.33% -
ROE -41.29% -38.29% -6.35% -16.76% -16.27% -14.99% -12.84% -
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 29.55 26.53 40.25 52.14 68.59 80.19 94.66 -54.01%
EPS -48.31 -46.72 -10.22 -27.32 -26.85 -25.33 -22.09 68.56%
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 29.57 26.53 40.30 52.21 68.68 80.18 94.65 -53.99%
EPS -48.34 -46.72 -10.23 -27.35 -26.89 -25.33 -22.08 68.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1708 1.22 1.6121 1.6322 1.6523 1.6898 1.7197 -22.62%
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 0.88 1.13 0.70 0.59 0.55 0.57 0.60 29.11%
P/EPS -0.54 -0.64 -2.74 -1.13 -1.42 -1.82 -2.58 -64.78%
EY -185.80 -155.73 -36.48 -88.12 -70.66 -55.06 -38.75 184.61%
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 0.78 1.13 0.72 0.67 0.42 0.57 0.52 31.06%
P/EPS -0.48 -0.64 -2.84 -1.28 -1.08 -1.82 -2.22 -64.00%
EY -210.03 -155.73 -35.23 -78.05 -92.58 -55.06 -45.07 179.25%
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