[NAKA] YoY 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- -2458.6%
YoY- -1133.41%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
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 961 1,304 4,031 4,840 12,472 20,488 33,103 -44.53%
PBT 3,588 -5,748 -6,994 -21,903 -1,783 13 70 92.61%
Tax 0 0 0 -101 -1 0 0 -
NP 3,588 -5,748 -6,994 -22,004 -1,784 13 70 92.61%
-
NP to SH 3,588 -5,748 -6,994 -22,004 -1,784 13 70 92.61%
-
Tax Rate 0.00% - - - - 0.00% 0.00% -
Total Cost -2,627 7,052 11,025 26,844 14,256 20,475 33,033 -
-
Net Worth 31,026 30,478 53,203 67,602 93,632 126,100 104,461 -18.30%
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 31,026 30,478 53,203 67,602 93,632 126,100 104,461 -18.30%
NOSH 55,403 55,416 55,419 55,411 55,403 65,000 53,846 0.47%
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 373.36% -440.80% -173.51% -454.63% -14.30% 0.06% 0.21% -
ROE 11.56% -18.86% -13.15% -32.55% -1.91% 0.01% 0.07% -
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 1.73 2.35 7.27 8.73 22.51 31.52 61.48 -44.81%
EPS 6.47 -10.37 -12.62 -39.71 -3.22 0.02 0.13 91.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.56 0.55 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 1.73 2.35 7.27 8.73 22.51 36.98 59.74 -44.55%
EPS 6.48 -10.37 -12.62 -39.71 -3.22 0.02 0.13 91.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5599 0.5501 0.9602 1.22 1.6898 2.2758 1.8852 -18.30%
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 45.55 42.92 11.82 3.43 2.04 2.95 1.04 87.64%
P/EPS 12.20 -9.74 -6.81 -0.76 -14.29 4,650.00 492.31 -45.97%
EY 8.20 -10.27 -14.67 -132.37 -7.00 0.02 0.20 85.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.84 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 45.55 42.50 13.34 3.43 2.04 3.14 0.96 90.15%
P/EPS 12.20 -9.64 -7.69 -0.76 -14.29 4,950.00 453.85 -45.23%
EY 8.20 -10.37 -13.01 -132.37 -7.00 0.02 0.22 82.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.82 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