[NAKA] YoY TTM Result on 31-Dec-2010 [#4]

Stock
[NAKA] NAKAMICHI CORPORATION BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 95.17%
YoY- -121.22%
Quarter Report
Latest QR
Upcoming QR
NAKA's Result
NAKA's Financial Summary
View:
Show?
TTM Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 3,472 9,973 18,184 44,343 28,817 4,604 8,284 -13.48%
PBT -32,373 -2,596 -739 4,021 124 1,345 -23,526 5.45%
Tax -8 -281 -1,375 -1,586 570 0 0 -
NP -32,381 -2,877 -2,114 2,435 694 1,345 -23,526 5.46%
-
NP to SH -32,199 -2,629 -3,643 -376 1,772 1,345 -23,526 5.36%
-
Tax Rate - - - 39.44% -459.68% 0.00% - -
Total Cost 35,853 12,850 20,298 41,908 28,123 3,259 31,810 2.01%
-
Net Worth -13,852 25,975 28,820 32,567 32,702 31,026 30,478 -
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth -13,852 25,975 28,820 32,567 32,702 31,026 30,478 -
NOSH 55,410 55,410 55,140 55,200 55,427 55,403 55,416 -0.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin -932.63% -28.85% -11.63% 5.49% 2.41% 29.21% -283.99% -
ROE 0.00% -10.12% -12.64% -1.15% 5.42% 4.34% -77.19% -
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.27 18.05 32.81 80.33 51.99 8.31 14.95 -13.47%
EPS -58.11 -4.76 -6.57 -0.68 3.20 2.43 -42.45 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.25 0.47 0.52 0.59 0.59 0.56 0.55 -
Adjusted Per Share Value based on latest NOSH - 55,200
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 6.27 18.00 32.82 80.03 52.01 8.31 14.95 -13.47%
EPS -58.11 -4.74 -6.57 -0.68 3.20 2.43 -42.46 5.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS -0.25 0.4688 0.5201 0.5878 0.5902 0.5599 0.5501 -
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 0.125 0.54 0.74 0.94 0.80 0.79 1.01 -
P/RPS 1.99 2.99 2.26 1.17 1.54 9.51 6.76 -18.42%
P/EPS -0.22 -11.35 -11.26 -138.00 25.02 32.54 -2.38 -32.73%
EY -464.88 -8.81 -8.88 -0.72 4.00 3.07 -42.03 49.21%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.15 1.42 1.59 1.36 1.41 1.84 -
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 30/10/15 27/02/13 28/02/12 25/02/11 24/02/10 24/02/09 29/02/08 -
Price 0.125 0.53 0.68 0.87 0.70 0.79 1.00 -
P/RPS 1.99 2.94 2.07 1.08 1.35 9.51 6.69 -18.28%
P/EPS -0.22 -11.14 -10.35 -127.72 21.90 32.54 -2.36 -32.63%
EY -464.88 -8.98 -9.67 -0.78 4.57 3.07 -42.45 48.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.00 1.13 1.31 1.47 1.19 1.41 1.82 -

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