[NAKA] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -82.06%
YoY- 31.75%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 9,973 18,184 44,343 28,817 4,604 8,284 26,797 -15.17%
PBT -2,595 -739 4,021 124 1,345 -23,526 -14,100 -24.56%
Tax -281 -1,375 -1,586 570 0 -1 -1 155.70%
NP -2,876 -2,114 2,435 694 1,345 -23,527 -14,101 -23.25%
-
NP to SH -2,836 -3,643 -376 1,772 1,345 -23,527 -14,101 -23.43%
-
Tax Rate - - 39.44% -459.68% 0.00% - - -
Total Cost 12,849 20,298 41,908 28,123 3,259 31,811 40,898 -17.53%
-
Net Worth 26,033 28,796 32,623 32,681 31,046 29,919 53,190 -11.21%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 26,033 28,796 32,623 32,681 31,046 29,919 53,190 -11.21%
NOSH 55,390 55,378 55,294 55,391 55,439 55,406 55,406 -0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -28.84% -11.63% 5.49% 2.41% 29.21% -284.01% -52.62% -
ROE -10.89% -12.65% -1.15% 5.42% 4.33% -78.63% -26.51% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.00 32.84 80.19 52.02 8.30 14.95 48.36 -15.17%
EPS -5.12 -6.57 -0.68 3.20 2.43 -42.46 -25.45 -23.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.47 0.52 0.59 0.59 0.56 0.54 0.96 -11.21%
Adjusted Per Share Value based on latest NOSH - 55,427
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 18.00 32.82 80.03 52.01 8.31 14.95 48.36 -15.17%
EPS -5.12 -6.57 -0.68 3.20 2.43 -42.46 -25.45 -23.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4698 0.5197 0.5888 0.5898 0.5603 0.54 0.9599 -11.21%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.54 0.74 0.94 0.80 0.79 1.01 0.86 -
P/RPS 3.00 2.25 1.17 1.54 9.51 6.76 1.78 9.08%
P/EPS -10.55 -11.25 -138.24 25.01 32.56 -2.38 -3.38 20.86%
EY -9.48 -8.89 -0.72 4.00 3.07 -42.04 -29.59 -17.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.15 1.42 1.59 1.36 1.41 1.87 0.90 4.16%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 25/02/11 24/02/10 24/02/09 29/02/08 27/02/07 -
Price 0.53 0.68 0.87 0.70 0.79 1.00 0.97 -
P/RPS 2.94 2.07 1.08 1.35 9.51 6.69 2.01 6.53%
P/EPS -10.35 -10.34 -127.94 21.88 32.56 -2.36 -3.81 18.10%
EY -9.66 -9.67 -0.78 4.57 3.07 -42.46 -26.24 -15.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.13 1.31 1.47 1.19 1.41 1.85 1.01 1.88%

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