[NAKA] QoQ TTM Result on 30-Sep-2005 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
15-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 62.6%
YoY- 53.68%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 19,572 16,387 14,698 22,330 28,930 38,057 44,429 -42.19%
PBT -27,538 -26,683 -25,786 -5,666 -15,154 -14,896 -14,031 56.95%
Tax -101 -102 -102 -2 -3 -2 -2 1276.09%
NP -27,639 -26,785 -25,888 -5,668 -15,157 -14,898 -14,033 57.32%
-
NP to SH -27,639 -26,785 -25,888 -5,668 -15,157 -14,898 -14,033 57.32%
-
Tax Rate - - - - - - - -
Total Cost 47,211 43,172 40,586 27,998 44,087 52,955 58,462 -13.31%
-
Net Worth 62,684 64,872 67,602 89,329 90,440 91,553 93,632 -23.52%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 62,684 64,872 67,602 89,329 90,440 91,553 93,632 -23.52%
NOSH 55,473 55,446 55,411 55,483 55,485 55,487 55,403 0.08%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -141.22% -163.45% -176.13% -25.38% -52.39% -39.15% -31.59% -
ROE -44.09% -41.29% -38.29% -6.35% -16.76% -16.27% -14.99% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.28 29.55 26.53 40.25 52.14 68.59 80.19 -42.24%
EPS -49.82 -48.31 -46.72 -10.22 -27.32 -26.85 -25.33 57.17%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.17 1.22 1.61 1.63 1.65 1.69 -23.59%
Adjusted Per Share Value based on latest NOSH - 55,483
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 35.32 29.57 26.53 40.30 52.21 68.68 80.18 -42.19%
EPS -49.88 -48.34 -46.72 -10.23 -27.35 -26.89 -25.33 57.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1313 1.1708 1.22 1.6121 1.6322 1.6523 1.6898 -23.52%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.34 0.26 0.30 0.28 0.31 0.38 0.46 -
P/RPS 0.96 0.88 1.13 0.70 0.59 0.55 0.57 41.69%
P/EPS -0.68 -0.54 -0.64 -2.74 -1.13 -1.42 -1.82 -48.21%
EY -146.54 -185.80 -155.73 -36.48 -88.12 -70.66 -55.06 92.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.22 0.25 0.17 0.19 0.23 0.27 7.29%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 17/08/06 23/05/06 28/02/06 15/11/05 17/08/05 01/06/05 28/02/05 -
Price 0.34 0.23 0.30 0.29 0.35 0.29 0.46 -
P/RPS 0.96 0.78 1.13 0.72 0.67 0.42 0.57 41.69%
P/EPS -0.68 -0.48 -0.64 -2.84 -1.28 -1.08 -1.82 -48.21%
EY -146.54 -210.03 -155.73 -35.23 -78.05 -92.58 -55.06 92.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.20 0.25 0.18 0.21 0.18 0.27 7.29%

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