[NAKA] YoY TTM Result on 30-Sep-2006 [#3]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
28-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -5.32%
YoY- -413.59%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Revenue 17,352 4,947 11,011 27,606 22,330 52,445 122,509 -27.77%
PBT 13,912 -7,991 -24,772 -29,008 -5,666 -12,235 155 111.45%
Tax -693 0 0 -102 -2 -1 0 -
NP 13,219 -7,991 -24,772 -29,110 -5,668 -12,236 155 109.66%
-
NP to SH 13,464 -7,991 -24,772 -29,110 -5,668 -12,236 155 110.30%
-
Tax Rate 4.98% - - - - - 0.00% -
Total Cost 4,133 12,938 35,783 56,716 27,998 64,681 122,354 -43.11%
-
Net Worth 40,894 27,622 35,586 60,351 89,329 95,290 155,200 -19.91%
Dividend
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Net Worth 40,894 27,622 35,586 60,351 89,329 95,290 155,200 -19.91%
NOSH 55,263 55,244 55,603 55,368 55,483 55,401 80,000 -5.97%
Ratio Analysis
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
NP Margin 76.18% -161.53% -224.98% -105.45% -25.38% -23.33% 0.13% -
ROE 32.92% -28.93% -69.61% -48.23% -6.35% -12.84% 0.10% -
Per Share
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.40 8.95 19.80 49.86 40.25 94.66 153.14 -23.19%
EPS 24.36 -14.46 -44.55 -52.58 -10.22 -22.09 0.19 124.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.74 0.50 0.64 1.09 1.61 1.72 1.94 -14.82%
Adjusted Per Share Value based on latest NOSH - 55,368
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
RPS 31.32 8.93 19.87 49.82 40.30 94.65 221.10 -27.77%
EPS 24.30 -14.42 -44.71 -52.54 -10.23 -22.08 0.28 110.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.738 0.4985 0.6422 1.0892 1.6121 1.7197 2.8009 -19.91%
Price Multiplier on Financial Quarter End Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 -
Price 0.80 0.90 0.98 0.35 0.28 0.57 1.04 -
P/RPS 2.55 10.05 4.95 0.70 0.70 0.60 0.68 24.61%
P/EPS 3.28 -6.22 -2.20 -0.67 -2.74 -2.58 536.77 -57.20%
EY 30.45 -16.07 -45.46 -150.22 -36.48 -38.75 0.19 132.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.80 1.53 0.32 0.17 0.33 0.54 12.23%
Price Multiplier on Announcement Date
30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 CAGR
Date 24/11/09 07/11/08 29/11/07 28/11/06 15/11/05 25/11/04 20/11/03 -
Price 0.80 0.85 0.91 0.87 0.29 0.49 0.94 -
P/RPS 2.55 9.49 4.60 1.74 0.72 0.52 0.61 26.89%
P/EPS 3.28 -5.88 -2.04 -1.65 -2.84 -2.22 485.16 -56.48%
EY 30.45 -17.02 -48.96 -60.43 -35.23 -45.07 0.21 129.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.70 1.42 0.80 0.18 0.28 0.48 14.45%

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