[NAKA] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -399.9%
YoY- -84.41%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 4,604 8,284 26,797 14,697 44,428 109,895 126,136 -42.37%
PBT 1,345 -23,526 -14,100 -25,786 -14,036 97 618 13.82%
Tax 0 -1 -1 -102 -2 0 0 -
NP 1,345 -23,527 -14,101 -25,888 -14,038 97 618 13.82%
-
NP to SH 1,345 -23,527 -14,101 -25,888 -14,038 97 618 13.82%
-
Tax Rate 0.00% - - - - 0.00% 0.00% -
Total Cost 3,259 31,811 40,898 40,585 58,466 109,798 125,518 -45.55%
-
Net Worth 31,046 29,919 53,190 67,601 93,660 110,694 107,046 -18.62%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 31,046 29,919 53,190 67,601 93,660 110,694 107,046 -18.62%
NOSH 55,439 55,406 55,406 55,410 55,420 57,058 55,178 0.07%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 29.21% -284.01% -52.62% -176.14% -31.60% 0.09% 0.49% -
ROE 4.33% -78.63% -26.51% -38.30% -14.99% 0.09% 0.58% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.30 14.95 48.36 26.52 80.17 192.60 228.60 -42.42%
EPS 2.43 -42.46 -25.45 -46.72 -25.33 0.17 1.12 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.54 0.96 1.22 1.69 1.94 1.94 -18.68%
Adjusted Per Share Value based on latest NOSH - 55,411
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 8.31 14.95 48.36 26.52 80.18 198.33 227.64 -42.37%
EPS 2.43 -42.46 -25.45 -46.72 -25.33 0.18 1.12 13.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5603 0.54 0.9599 1.22 1.6903 1.9977 1.9319 -18.62%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.79 1.01 0.86 0.30 0.46 0.93 0.64 -
P/RPS 9.51 6.76 1.78 1.13 0.57 0.48 0.28 79.86%
P/EPS 32.56 -2.38 -3.38 -0.64 -1.82 547.06 57.14 -8.93%
EY 3.07 -42.04 -29.59 -155.73 -55.07 0.18 1.75 9.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.87 0.90 0.25 0.27 0.48 0.33 27.35%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 29/02/08 27/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.79 1.00 0.97 0.30 0.46 0.99 0.59 -
P/RPS 9.51 6.69 2.01 1.13 0.57 0.51 0.26 82.09%
P/EPS 32.56 -2.36 -3.81 -0.64 -1.82 582.35 52.68 -7.69%
EY 3.07 -42.46 -26.24 -155.73 -55.07 0.17 1.90 8.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.85 1.01 0.25 0.27 0.51 0.30 29.39%

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