[NAKA] QoQ TTM Result on 30-Sep-2009 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -0.37%
YoY- 268.49%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 58,790 45,065 28,817 17,352 5,628 4,319 4,604 448.87%
PBT -2,849 2,761 124 13,912 13,286 1,650 1,345 -
Tax -1,507 -154 570 -693 -1 0 0 -
NP -4,356 2,607 694 13,219 13,285 1,650 1,345 -
-
NP to SH -6,977 2,621 1,772 13,464 13,514 1,650 1,345 -
-
Tax Rate - 5.58% -459.68% 4.98% 0.01% 0.00% 0.00% -
Total Cost 63,146 42,458 28,123 4,133 -7,657 2,669 3,259 625.32%
-
Net Worth 34,913 33,225 32,702 40,894 42,116 30,589 31,026 8.21%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 34,913 33,225 32,702 40,894 42,116 30,589 31,026 8.21%
NOSH 55,418 55,374 55,427 55,263 55,416 55,616 55,403 0.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin -7.41% 5.78% 2.41% 76.18% 236.05% 38.20% 29.21% -
ROE -19.98% 7.89% 5.42% 32.92% 32.09% 5.39% 4.34% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.08 81.38 51.99 31.40 10.16 7.77 8.31 448.75%
EPS -12.59 4.73 3.20 24.36 24.39 2.97 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.60 0.59 0.74 0.76 0.55 0.56 8.19%
Adjusted Per Share Value based on latest NOSH - 55,263
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 106.10 81.33 52.01 31.32 10.16 7.79 8.31 448.82%
EPS -12.59 4.73 3.20 24.30 24.39 2.98 2.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6301 0.5996 0.5902 0.738 0.7601 0.552 0.5599 8.21%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.98 0.88 0.80 0.80 0.75 0.79 0.79 -
P/RPS 0.92 1.08 1.54 2.55 7.38 10.17 9.51 -79.01%
P/EPS -7.78 18.59 25.02 3.28 3.08 26.63 32.54 -
EY -12.85 5.38 4.00 30.45 32.52 3.76 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.56 1.47 1.36 1.08 0.99 1.44 1.41 6.99%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 20/08/10 26/05/10 24/02/10 24/11/09 17/08/09 25/05/09 24/02/09 -
Price 0.93 0.94 0.70 0.80 0.70 0.58 0.79 -
P/RPS 0.88 1.16 1.35 2.55 6.89 7.47 9.51 -79.63%
P/EPS -7.39 19.86 21.90 3.28 2.87 19.55 32.54 -
EY -13.54 5.04 4.57 30.45 34.84 5.12 3.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.48 1.57 1.19 1.08 0.92 1.05 1.41 3.29%

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