[AIKBEE] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 6.27%
YoY- 42.87%
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 79,050 60,596 66,568 59,128 54,496 52,468 60,450 19.64%
PBT -714 -1,444 -1,595 -1,745 -2,028 -2,752 -5,791 -75.32%
Tax -264 64 -281 -198 -46 436 1,153 -
NP -978 -1,380 -1,876 -1,944 -2,074 -2,316 -4,638 -64.67%
-
NP to SH -978 -1,380 -1,876 -1,944 -2,074 -2,316 -4,638 -64.67%
-
Tax Rate - - - - - - - -
Total Cost 80,028 61,976 68,444 61,072 56,570 54,784 65,088 14.81%
-
Net Worth 74,078 74,370 74,754 75,032 75,701 75,883 76,629 -2.23%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 74,078 74,370 74,754 75,032 75,701 75,883 76,629 -2.23%
NOSH 49,897 50,000 50,026 49,931 50,096 49,913 50,022 -0.16%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -1.24% -2.28% -2.82% -3.29% -3.81% -4.41% -7.67% -
ROE -1.32% -1.86% -2.51% -2.59% -2.74% -3.05% -6.05% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 158.42 121.19 133.07 118.42 108.78 105.12 120.85 19.83%
EPS -1.96 -2.76 -3.75 -3.89 -4.14 -4.64 -9.28 -64.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4846 1.4874 1.4943 1.5027 1.5111 1.5203 1.5319 -2.07%
Adjusted Per Share Value based on latest NOSH - 50,238
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 157.60 120.81 132.71 117.88 108.65 104.60 120.52 19.64%
EPS -1.95 -2.75 -3.74 -3.88 -4.13 -4.62 -9.25 -64.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4769 1.4827 1.4904 1.4959 1.5092 1.5129 1.5277 -2.23%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.60 0.62 0.52 0.46 0.53 0.49 0.45 -
P/RPS 0.38 0.51 0.39 0.39 0.49 0.47 0.37 1.79%
P/EPS -30.61 -22.46 -13.87 -11.82 -12.80 -10.56 -4.85 242.67%
EY -3.27 -4.45 -7.21 -8.46 -7.81 -9.47 -20.60 -70.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.42 0.35 0.31 0.35 0.32 0.29 23.98%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 25/08/11 26/05/11 28/02/11 29/11/10 18/08/10 31/05/10 25/02/10 -
Price 0.61 0.60 0.52 0.48 0.47 0.47 0.51 -
P/RPS 0.39 0.50 0.39 0.41 0.43 0.45 0.42 -4.83%
P/EPS -31.12 -21.74 -13.87 -12.33 -11.35 -10.13 -5.50 218.53%
EY -3.21 -4.60 -7.21 -8.11 -8.81 -9.87 -18.18 -68.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.40 0.35 0.32 0.31 0.31 0.33 15.61%

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