[AIKBEE] QoQ Annualized Quarter Result on 30-Sep-2005 [#3]

Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.07%
YoY- -4376.01%
View:
Show?
Annualized Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 73,540 70,680 82,241 75,230 68,944 63,264 78,209 -4.03%
PBT -9,016 -15,440 -5,605 -5,968 -5,278 -2,464 -2,427 140.43%
Tax 520 520 260 0 0 0 82 243.76%
NP -8,496 -14,920 -5,345 -5,968 -5,278 -2,464 -2,345 136.44%
-
NP to SH -8,496 -14,920 -5,345 -5,968 -5,278 -2,464 -2,345 136.44%
-
Tax Rate - - - - - - - -
Total Cost 82,036 85,600 87,586 81,198 74,222 65,728 80,554 1.22%
-
Net Worth 85,434 85,994 83,274 84,163 85,952 88,148 88,656 -2.44%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,434 85,994 83,274 84,163 85,952 88,148 88,656 -2.44%
NOSH 49,976 49,999 49,999 50,011 49,981 50,081 50,020 -0.05%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -11.55% -21.11% -6.50% -7.93% -7.66% -3.89% -3.00% -
ROE -9.94% -17.35% -6.42% -7.09% -6.14% -2.80% -2.65% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 147.15 141.36 164.48 150.43 137.94 126.32 156.35 -3.97%
EPS -17.00 -29.84 -10.69 -11.93 -10.56 -4.92 -4.69 136.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7095 1.7199 1.6655 1.6829 1.7197 1.7601 1.7724 -2.38%
Adjusted Per Share Value based on latest NOSH - 50,054
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 146.61 140.91 163.96 149.99 137.45 126.13 155.92 -4.03%
EPS -16.94 -29.75 -10.66 -11.90 -10.52 -4.91 -4.68 136.30%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7033 1.7145 1.6602 1.6779 1.7136 1.7574 1.7675 -2.44%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.54 0.58 0.59 0.57 0.75 0.84 -
P/RPS 0.37 0.38 0.35 0.39 0.41 0.59 0.54 -22.33%
P/EPS -3.18 -1.81 -5.43 -4.94 -5.40 -15.24 -17.92 -68.52%
EY -31.48 -55.26 -18.43 -20.23 -18.53 -6.56 -5.58 217.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.35 0.35 0.33 0.43 0.47 -22.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.50 0.50 0.54 0.58 0.59 0.60 0.84 -
P/RPS 0.34 0.35 0.33 0.39 0.43 0.47 0.54 -26.60%
P/EPS -2.94 -1.68 -5.05 -4.86 -5.59 -12.20 -17.92 -70.13%
EY -34.00 -59.68 -19.80 -20.57 -17.90 -8.20 -5.58 234.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.32 0.34 0.34 0.34 0.47 -27.58%

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