[NAKA] QoQ TTM 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- -11.65%
YoY- -157.86%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 22,321 30,941 44,343 50,342 58,790 45,065 28,817 -15.69%
PBT -2,328 1,496 4,021 -5,680 -2,849 2,761 124 -
Tax -252 -1,006 -1,586 -194 -1,507 -154 570 -
NP -2,580 490 2,435 -5,874 -4,356 2,607 694 -
-
NP to SH -3,015 -1,469 -376 -7,790 -6,977 2,621 1,772 -
-
Tax Rate - 67.25% 39.44% - - 5.58% -459.68% -
Total Cost 24,901 30,451 41,908 56,216 63,146 42,458 28,123 -7.81%
-
Net Worth 31,899 32,222 32,567 33,281 34,913 33,225 32,702 -1.64%
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 31,899 32,222 32,567 33,281 34,913 33,225 32,702 -1.64%
NOSH 55,000 55,555 55,200 55,469 55,418 55,374 55,427 -0.51%
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 -11.56% 1.58% 5.49% -11.67% -7.41% 5.78% 2.41% -
ROE -9.45% -4.56% -1.15% -23.41% -19.98% 7.89% 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 40.58 55.69 80.33 90.76 106.08 81.38 51.99 -15.26%
EPS -5.48 -2.64 -0.68 -14.04 -12.59 4.73 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 40.28 55.84 80.03 90.85 106.10 81.33 52.01 -15.70%
EPS -5.44 -2.65 -0.68 -14.06 -12.59 4.73 3.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5757 0.5815 0.5878 0.6006 0.6301 0.5996 0.5902 -1.64%
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 2.22 1.69 1.17 0.99 0.92 1.08 1.54 27.69%
P/EPS -16.42 -35.55 -138.00 -6.41 -7.78 18.59 25.02 -
EY -6.09 -2.81 -0.72 -15.60 -12.85 5.38 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 1.97 1.69 1.08 1.01 0.88 1.16 1.35 28.74%
P/EPS -14.59 -35.55 -127.72 -6.55 -7.39 19.86 21.90 -
EY -6.85 -2.81 -0.78 -15.26 -13.54 5.04 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