[AIKBEE] QoQ Annualized Quarter Result on 30-Sep-2006 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
30-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 20.95%
YoY- -12.53%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 44,784 41,220 78,215 72,248 73,540 70,680 82,241 -33.38%
PBT -10,420 -11,316 -6,493 -7,062 -9,016 -15,440 -5,605 51.36%
Tax 1,268 2,116 844 346 520 520 260 188.41%
NP -9,152 -9,200 -5,649 -6,716 -8,496 -14,920 -5,345 43.26%
-
NP to SH -9,152 -9,200 -5,649 -6,716 -8,496 -14,920 -5,345 43.26%
-
Tax Rate - - - - - - - -
Total Cost 53,936 50,420 83,864 78,964 82,036 85,600 87,586 -27.68%
-
Net Worth 79,487 81,745 84,020 84,723 85,434 85,994 83,274 -3.06%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 79,487 81,745 84,020 84,723 85,434 85,994 83,274 -3.06%
NOSH 50,010 50,000 49,982 50,019 49,976 49,999 49,999 0.01%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -20.44% -22.32% -7.22% -9.30% -11.55% -21.11% -6.50% -
ROE -11.51% -11.25% -6.72% -7.93% -9.94% -17.35% -6.42% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 89.55 82.44 156.49 144.44 147.15 141.36 164.48 -33.39%
EPS -18.30 -18.40 -11.30 -13.43 -17.00 -29.84 -10.69 43.24%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.6349 1.681 1.6938 1.7095 1.7199 1.6655 -3.07%
Adjusted Per Share Value based on latest NOSH - 49,936
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 89.28 82.18 155.93 144.04 146.61 140.91 163.96 -33.39%
EPS -18.25 -18.34 -11.26 -13.39 -16.94 -29.75 -10.66 43.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5847 1.6297 1.6751 1.6891 1.7033 1.7145 1.6602 -3.06%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.56 0.51 0.54 0.55 0.54 0.54 0.58 -
P/RPS 0.63 0.62 0.35 0.38 0.37 0.38 0.35 48.13%
P/EPS -3.06 -2.77 -4.78 -4.10 -3.18 -1.81 -5.43 -31.84%
EY -32.68 -36.08 -20.93 -24.41 -31.48 -55.26 -18.43 46.65%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.31 0.32 0.32 0.32 0.31 0.35 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 -
Price 0.56 0.59 0.58 0.62 0.50 0.50 0.54 -
P/RPS 0.63 0.72 0.37 0.43 0.34 0.35 0.33 54.07%
P/EPS -3.06 -3.21 -5.13 -4.62 -2.94 -1.68 -5.05 -28.45%
EY -32.68 -31.19 -19.49 -21.66 -34.00 -59.68 -19.80 39.79%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.35 0.37 0.29 0.29 0.32 6.17%

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