[NAKA] YoY Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -791.16%
YoY- 17.82%
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 6,427 12,426 961 1,304 4,031 4,840 12,472 -10.45%
PBT -499 -10,200 3,588 -5,748 -6,994 -21,903 -1,783 -19.11%
Tax -129 1,263 0 0 0 -101 -1 124.70%
NP -628 -8,937 3,588 -5,748 -6,994 -22,004 -1,784 -15.96%
-
NP to SH -690 -8,104 3,588 -5,748 -6,994 -22,004 -1,784 -14.63%
-
Tax Rate - - 0.00% - - - - -
Total Cost 7,055 21,363 -2,627 7,052 11,025 26,844 14,256 -11.05%
-
Net Worth 32,567 32,702 31,026 30,478 53,203 67,602 93,632 -16.13%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 32,567 32,702 31,026 30,478 53,203 67,602 93,632 -16.13%
NOSH 55,200 55,427 55,403 55,416 55,419 55,411 55,403 -0.06%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -9.77% -71.92% 373.36% -440.80% -173.51% -454.63% -14.30% -
ROE -2.12% -24.78% 11.56% -18.86% -13.15% -32.55% -1.91% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.64 22.42 1.73 2.35 7.27 8.73 22.51 -10.40%
EPS -1.25 -14.63 6.47 -10.37 -12.62 -39.71 -3.22 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.59 0.59 0.56 0.55 0.96 1.22 1.69 -16.08%
Adjusted Per Share Value based on latest NOSH - 55,416
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 11.60 22.43 1.73 2.35 7.27 8.73 22.51 -10.45%
EPS -1.25 -14.63 6.48 -10.37 -12.62 -39.71 -3.22 -14.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5878 0.5902 0.5599 0.5501 0.9602 1.22 1.6898 -16.13%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.94 0.80 0.79 1.01 0.86 0.30 0.46 -
P/RPS 8.07 3.57 45.55 42.92 11.82 3.43 2.04 25.74%
P/EPS -75.20 -5.47 12.20 -9.74 -6.81 -0.76 -14.29 31.86%
EY -1.33 -18.28 8.20 -10.27 -14.67 -132.37 -7.00 -24.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 1.36 1.41 1.84 0.90 0.25 0.27 34.36%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 24/02/09 29/02/08 27/02/07 28/02/06 28/02/05 -
Price 0.87 0.70 0.79 1.00 0.97 0.30 0.46 -
P/RPS 7.47 3.12 45.55 42.50 13.34 3.43 2.04 24.13%
P/EPS -69.60 -4.79 12.20 -9.64 -7.69 -0.76 -14.29 30.17%
EY -1.44 -20.89 8.20 -10.37 -13.01 -132.37 -7.00 -23.15%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.19 1.41 1.82 1.01 0.25 0.27 32.61%

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