[NAKA] YoY Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -48.82%
YoY- -82.96%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 16,391 3,643 6,980 22,766 9,857 31,956 89,407 -24.60%
PBT 10,324 -2,243 -17,778 -7,105 -3,884 -12,252 85 122.37%
Tax -693 0 -1 -1 0 -1 0 -
NP 9,631 -2,243 -17,779 -7,106 -3,884 -12,253 85 119.81%
-
NP to SH 9,876 -2,243 -17,779 -7,106 -3,884 -12,253 85 120.73%
-
Tax Rate 6.71% - - - - - 0.00% -
Total Cost 6,760 5,886 24,759 29,872 13,741 44,209 89,322 -34.93%
-
Net Worth 41,011 27,691 35,458 60,417 89,204 95,319 109,933 -15.14%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 41,011 27,691 35,458 60,417 89,204 95,319 109,933 -15.14%
NOSH 55,420 55,382 55,403 55,429 55,406 55,418 56,666 -0.36%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 58.76% -61.57% -254.71% -31.21% -39.40% -38.34% 0.10% -
ROE 24.08% -8.10% -50.14% -11.76% -4.35% -12.85% 0.08% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 29.58 6.58 12.60 41.07 17.79 57.66 157.78 -24.32%
EPS 17.82 -4.05 -32.09 -12.82 -7.01 -22.11 0.15 121.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.50 0.64 1.09 1.61 1.72 1.94 -14.82%
Adjusted Per Share Value based on latest NOSH - 55,368
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 29.58 6.57 12.60 41.09 17.79 57.67 161.36 -24.61%
EPS 17.82 -4.05 -32.09 -12.82 -7.01 -22.11 0.15 121.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7401 0.4998 0.6399 1.0904 1.6099 1.7203 1.984 -15.14%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.90 0.98 0.35 0.28 0.57 1.04 -
P/RPS 2.70 13.68 7.78 0.85 1.57 0.99 0.66 26.43%
P/EPS 4.49 -22.22 -3.05 -2.73 -3.99 -2.58 693.33 -56.79%
EY 22.28 -4.50 -32.74 -36.63 -25.04 -38.79 0.14 132.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.80 1.53 0.32 0.17 0.33 0.54 12.23%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 07/11/08 29/11/07 28/11/06 15/11/05 25/11/04 20/11/03 -
Price 0.80 0.85 0.91 0.87 0.29 0.49 0.94 -
P/RPS 2.70 12.92 7.22 2.12 1.63 0.85 0.60 28.46%
P/EPS 4.49 -20.99 -2.84 -6.79 -4.14 -2.22 626.67 -56.05%
EY 22.28 -4.76 -35.26 -14.74 -24.17 -45.12 0.16 127.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.70 1.42 0.80 0.18 0.28 0.48 14.45%

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