[NAKA] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
01-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -6.16%
YoY- -1762.25%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 14,698 22,330 28,930 38,057 44,429 52,445 82,550 -68.25%
PBT -25,786 -5,666 -15,154 -14,896 -14,031 -12,235 -1,879 470.47%
Tax -102 -2 -3 -2 -2 -1 0 -
NP -25,888 -5,668 -15,157 -14,898 -14,033 -12,236 -1,879 471.96%
-
NP to SH -25,888 -5,668 -15,157 -14,898 -14,033 -12,236 -1,879 471.96%
-
Tax Rate - - - - - - - -
Total Cost 40,586 27,998 44,087 52,955 58,462 64,681 84,429 -38.55%
-
Net Worth 67,602 89,329 90,440 91,553 93,632 95,290 105,047 -25.40%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 67,602 89,329 90,440 91,553 93,632 95,290 105,047 -25.40%
NOSH 55,411 55,483 55,485 55,487 55,403 55,401 55,287 0.14%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -176.13% -25.38% -52.39% -39.15% -31.59% -23.33% -2.28% -
ROE -38.29% -6.35% -16.76% -16.27% -14.99% -12.84% -1.79% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.53 40.25 52.14 68.59 80.19 94.66 149.31 -68.29%
EPS -46.72 -10.22 -27.32 -26.85 -25.33 -22.09 -3.40 470.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.61 1.63 1.65 1.69 1.72 1.90 -25.51%
Adjusted Per Share Value based on latest NOSH - 55,487
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 26.53 40.30 52.21 68.68 80.18 94.65 148.98 -68.24%
EPS -46.72 -10.23 -27.35 -26.89 -25.33 -22.08 -3.39 472.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.22 1.6121 1.6322 1.6523 1.6898 1.7197 1.8958 -25.40%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.30 0.28 0.31 0.38 0.46 0.57 0.60 -
P/RPS 1.13 0.70 0.59 0.55 0.57 0.60 0.40 99.46%
P/EPS -0.64 -2.74 -1.13 -1.42 -1.82 -2.58 -17.65 -88.97%
EY -155.73 -36.48 -88.12 -70.66 -55.06 -38.75 -5.66 805.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.17 0.19 0.23 0.27 0.33 0.32 -15.13%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 15/11/05 17/08/05 01/06/05 28/02/05 25/11/04 01/09/04 -
Price 0.30 0.29 0.35 0.29 0.46 0.49 0.56 -
P/RPS 1.13 0.72 0.67 0.42 0.57 0.52 0.38 106.38%
P/EPS -0.64 -2.84 -1.28 -1.08 -1.82 -2.22 -16.48 -88.46%
EY -155.73 -35.23 -78.05 -92.58 -55.06 -45.07 -6.07 764.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.18 0.21 0.18 0.27 0.28 0.29 -9.39%

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