[AIKBEE] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.62%
YoY- 20.45%
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 55,340 52,764 53,037 53,236 44,784 41,220 78,215 -20.61%
PBT -8,310 -8,168 -8,724 -6,560 -10,420 -11,316 -6,493 17.89%
Tax 1,136 972 1,600 1,217 1,268 2,116 844 21.92%
NP -7,174 -7,196 -7,124 -5,342 -9,152 -9,200 -5,649 17.28%
-
NP to SH -7,174 -7,196 -7,124 -5,342 -9,152 -9,200 -5,649 17.28%
-
Tax Rate - - - - - - - -
Total Cost 62,514 59,960 60,161 58,578 53,936 50,420 83,864 -17.80%
-
Net Worth 73,375 75,083 76,898 80,059 79,487 81,745 84,020 -8.64%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,375 75,083 76,898 80,059 79,487 81,745 84,020 -8.64%
NOSH 50,027 49,972 49,986 50,012 50,010 50,000 49,982 0.06%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -12.96% -13.64% -13.43% -10.04% -20.44% -22.32% -7.22% -
ROE -9.78% -9.58% -9.26% -6.67% -11.51% -11.25% -6.72% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 110.62 105.59 106.10 106.45 89.55 82.44 156.49 -20.66%
EPS -14.34 -14.40 -14.25 -10.68 -18.30 -18.40 -11.30 17.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4667 1.5025 1.5384 1.6008 1.5894 1.6349 1.681 -8.69%
Adjusted Per Share Value based on latest NOSH - 49,912
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 110.33 105.19 105.74 106.14 89.28 82.18 155.93 -20.61%
EPS -14.30 -14.35 -14.20 -10.65 -18.25 -18.34 -11.26 17.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4629 1.4969 1.5331 1.5961 1.5847 1.6297 1.6751 -8.64%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.49 0.55 0.56 0.56 0.51 0.54 -
P/RPS 0.43 0.46 0.52 0.53 0.63 0.62 0.35 14.72%
P/EPS -3.35 -3.40 -3.86 -5.24 -3.06 -2.77 -4.78 -21.11%
EY -29.88 -29.39 -25.91 -19.08 -32.68 -36.08 -20.93 26.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.36 0.35 0.35 0.31 0.32 2.07%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.49 0.60 0.49 0.58 0.56 0.59 0.58 -
P/RPS 0.44 0.57 0.46 0.54 0.63 0.72 0.37 12.25%
P/EPS -3.42 -4.17 -3.44 -5.43 -3.06 -3.21 -5.13 -23.70%
EY -29.27 -24.00 -29.09 -18.42 -32.68 -31.19 -19.49 31.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.32 0.36 0.35 0.36 0.35 -3.85%

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