[NAKA] YoY 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- -864.76%
YoY- -325.86%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,524 3,600 6,427 12,426 961 1,304 4,031 -14.95%
PBT -1,156 -6,202 -499 -10,200 3,588 -5,748 -6,994 -25.89%
Tax 173 -406 -129 1,263 0 0 0 -
NP -983 -6,608 -628 -8,937 3,588 -5,748 -6,994 -27.87%
-
NP to SH -724 -6,805 -690 -8,104 3,588 -5,748 -6,994 -31.45%
-
Tax Rate - - - - 0.00% - - -
Total Cost 2,507 10,208 7,055 21,363 -2,627 7,052 11,025 -21.85%
-
Net Worth 25,975 28,820 32,567 32,702 31,026 30,478 53,203 -11.25%
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 25,975 28,820 32,567 32,702 31,026 30,478 53,203 -11.25%
NOSH 55,267 55,423 55,200 55,427 55,403 55,416 55,419 -0.04%
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 -64.50% -183.56% -9.77% -71.92% 373.36% -440.80% -173.51% -
ROE -2.79% -23.61% -2.12% -24.78% 11.56% -18.86% -13.15% -
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 2.76 6.50 11.64 22.42 1.73 2.35 7.27 -14.89%
EPS -1.31 -12.28 -1.25 -14.63 6.47 -10.37 -12.62 -31.42%
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 0.55 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 2.75 6.50 11.60 22.43 1.73 2.35 7.27 -14.94%
EPS -1.31 -12.28 -1.25 -14.63 6.48 -10.37 -12.62 -31.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4688 0.5201 0.5878 0.5902 0.5599 0.5501 0.9602 -11.25%
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 19.58 11.39 8.07 3.57 45.55 42.92 11.82 8.76%
P/EPS -41.22 -6.03 -75.20 -5.47 12.20 -9.74 -6.81 34.96%
EY -2.43 -16.59 -1.33 -18.28 8.20 -10.27 -14.67 -25.87%
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 1.84 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 19.22 10.47 7.47 3.12 45.55 42.50 13.34 6.26%
P/EPS -40.46 -5.54 -69.60 -4.79 12.20 -9.64 -7.69 31.84%
EY -2.47 -18.06 -1.44 -20.89 8.20 -10.37 -13.01 -24.16%
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 1.82 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