[AIKBEE] QoQ Cumulative Quarter Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -12.15%
YoY- -5.69%
View:
Show?
Cumulative Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 39,927 22,392 10,305 78,215 54,186 36,770 17,670 72.10%
PBT -4,920 -5,210 -2,829 -6,493 -5,297 -4,508 -3,860 17.54%
Tax 913 634 529 844 260 260 130 266.29%
NP -4,007 -4,576 -2,300 -5,649 -5,037 -4,248 -3,730 4.88%
-
NP to SH -4,007 -4,576 -2,300 -5,649 -5,037 -4,248 -3,730 4.88%
-
Tax Rate - - - - - - - -
Total Cost 43,934 26,968 12,605 83,864 59,223 41,018 21,400 61.46%
-
Net Worth 80,059 79,487 81,745 84,020 84,723 85,434 85,994 -4.65%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 80,059 79,487 81,745 84,020 84,723 85,434 85,994 -4.65%
NOSH 50,012 50,010 50,000 49,982 50,019 49,976 49,999 0.01%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -10.04% -20.44% -22.32% -7.22% -9.30% -11.55% -21.11% -
ROE -5.00% -5.76% -2.81% -6.72% -5.95% -4.97% -4.34% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.83 44.77 20.61 156.49 108.33 73.57 35.34 72.07%
EPS -8.01 -9.15 -4.60 -11.30 -10.07 -8.50 -7.46 4.85%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6008 1.5894 1.6349 1.681 1.6938 1.7095 1.7199 -4.66%
Adjusted Per Share Value based on latest NOSH - 50,077
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 79.60 44.64 20.54 155.93 108.03 73.31 35.23 72.10%
EPS -7.99 -9.12 -4.59 -11.26 -10.04 -8.47 -7.44 4.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5961 1.5847 1.6297 1.6751 1.6891 1.7033 1.7145 -4.65%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.56 0.51 0.54 0.55 0.54 0.54 -
P/RPS 0.70 1.25 2.47 0.35 0.51 0.73 1.53 -40.59%
P/EPS -6.99 -6.12 -11.09 -4.78 -5.46 -6.35 -7.24 -2.31%
EY -14.31 -16.34 -9.02 -20.93 -18.31 -15.74 -13.81 2.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.31 0.32 0.32 0.32 0.31 8.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.58 0.56 0.59 0.58 0.62 0.50 0.50 -
P/RPS 0.73 1.25 2.86 0.37 0.57 0.68 1.41 -35.49%
P/EPS -7.24 -6.12 -12.83 -5.13 -6.16 -5.88 -6.70 5.29%
EY -13.81 -16.34 -7.80 -19.49 -16.24 -17.00 -14.92 -5.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.35 0.37 0.29 0.29 15.49%

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