[NAKA] YoY Annual (Unaudited) Result on 31-Dec-2008 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
YoY- 105.72%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 18,184 44,343 28,817 4,604 8,284 26,797 14,697 3.61%
PBT -739 4,021 124 1,345 -23,526 -14,100 -25,786 -44.66%
Tax -1,375 -1,586 570 0 -1 -1 -102 54.24%
NP -2,114 2,435 694 1,345 -23,527 -14,101 -25,888 -34.12%
-
NP to SH -3,643 -376 1,772 1,345 -23,527 -14,101 -25,888 -27.86%
-
Tax Rate - 39.44% -459.68% 0.00% - - - -
Total Cost 20,298 41,908 28,123 3,259 31,811 40,898 40,585 -10.90%
-
Net Worth 28,796 32,623 32,681 31,046 29,919 53,190 67,601 -13.25%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 28,796 32,623 32,681 31,046 29,919 53,190 67,601 -13.25%
NOSH 55,378 55,294 55,391 55,439 55,406 55,406 55,410 -0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin -11.63% 5.49% 2.41% 29.21% -284.01% -52.62% -176.14% -
ROE -12.65% -1.15% 5.42% 4.33% -78.63% -26.51% -38.30% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 32.84 80.19 52.02 8.30 14.95 48.36 26.52 3.62%
EPS -6.57 -0.68 3.20 2.43 -42.46 -25.45 -46.72 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.52 0.59 0.59 0.56 0.54 0.96 1.22 -13.24%
Adjusted Per Share Value based on latest NOSH - 55,403
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 32.82 80.03 52.01 8.31 14.95 48.36 26.52 3.61%
EPS -6.57 -0.68 3.20 2.43 -42.46 -25.45 -46.72 -27.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5197 0.5888 0.5898 0.5603 0.54 0.9599 1.22 -13.25%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 0.74 0.94 0.80 0.79 1.01 0.86 0.30 -
P/RPS 2.25 1.17 1.54 9.51 6.76 1.78 1.13 12.15%
P/EPS -11.25 -138.24 25.01 32.56 -2.38 -3.38 -0.64 61.21%
EY -8.89 -0.72 4.00 3.07 -42.04 -29.59 -155.73 -37.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.42 1.59 1.36 1.41 1.87 0.90 0.25 33.55%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 28/02/12 25/02/11 24/02/10 24/02/09 29/02/08 27/02/07 28/02/06 -
Price 0.68 0.87 0.70 0.79 1.00 0.97 0.30 -
P/RPS 2.07 1.08 1.35 9.51 6.69 2.01 1.13 10.61%
P/EPS -10.34 -127.94 21.88 32.56 -2.36 -3.81 -0.64 58.96%
EY -9.67 -0.78 4.57 3.07 -42.46 -26.24 -155.73 -37.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.47 1.19 1.41 1.85 1.01 0.25 31.77%

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