[NAKA] YoY Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -3.77%
YoY- -150.2%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Cumulative Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 37,916 16,391 3,643 6,980 22,766 9,857 31,956 2.88%
PBT 4,520 10,324 -2,243 -17,778 -7,105 -3,884 -12,252 -
Tax -1,457 -693 0 -1 -1 0 -1 236.51%
NP 3,063 9,631 -2,243 -17,779 -7,106 -3,884 -12,253 -
-
NP to SH 314 9,876 -2,243 -17,779 -7,106 -3,884 -12,253 -
-
Tax Rate 32.23% 6.71% - - - - - -
Total Cost 34,853 6,760 5,886 24,759 29,872 13,741 44,209 -3.88%
-
Net Worth 33,052 41,011 27,691 35,458 60,417 89,204 95,319 -16.17%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 33,052 41,011 27,691 35,458 60,417 89,204 95,319 -16.17%
NOSH 55,087 55,420 55,382 55,403 55,429 55,406 55,418 -0.09%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 8.08% 58.76% -61.57% -254.71% -31.21% -39.40% -38.34% -
ROE 0.95% 24.08% -8.10% -50.14% -11.76% -4.35% -12.85% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 68.83 29.58 6.58 12.60 41.07 17.79 57.66 2.99%
EPS 0.57 17.82 -4.05 -32.09 -12.82 -7.01 -22.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.60 0.74 0.50 0.64 1.09 1.61 1.72 -16.09%
Adjusted Per Share Value based on latest NOSH - 55,603
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 68.43 29.58 6.57 12.60 41.09 17.79 57.67 2.89%
EPS 0.57 17.82 -4.05 -32.09 -12.82 -7.01 -22.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5965 0.7401 0.4998 0.6399 1.0904 1.6099 1.7203 -16.17%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.90 0.80 0.90 0.98 0.35 0.28 0.57 -
P/RPS 1.31 2.70 13.68 7.78 0.85 1.57 0.99 4.77%
P/EPS 157.89 4.49 -22.22 -3.05 -2.73 -3.99 -2.58 -
EY 0.63 22.28 -4.50 -32.74 -36.63 -25.04 -38.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.08 1.80 1.53 0.32 0.17 0.33 28.69%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 24/11/09 07/11/08 29/11/07 28/11/06 15/11/05 25/11/04 -
Price 0.92 0.80 0.85 0.91 0.87 0.29 0.49 -
P/RPS 1.34 2.70 12.92 7.22 2.12 1.63 0.85 7.87%
P/EPS 161.40 4.49 -20.99 -2.84 -6.79 -4.14 -2.22 -
EY 0.62 22.28 -4.76 -35.26 -14.74 -24.17 -45.12 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.53 1.08 1.70 1.42 0.80 0.18 0.28 32.69%

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