[AIKBEE] QoQ Cumulative Quarter Result on 31-Dec-2007 [#4]

Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -77.79%
YoY- -26.11%
View:
Show?
Cumulative Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 42,279 27,670 13,191 53,037 39,927 22,392 10,305 155.62%
PBT -5,411 -4,155 -2,042 -8,724 -4,920 -5,210 -2,829 53.90%
Tax 789 568 243 1,600 913 634 529 30.44%
NP -4,622 -3,587 -1,799 -7,124 -4,007 -4,576 -2,300 59.04%
-
NP to SH -4,622 -3,587 -1,799 -7,124 -4,007 -4,576 -2,300 59.04%
-
Tax Rate - - - - - - - -
Total Cost 46,901 31,257 14,990 60,161 43,934 26,968 12,605 139.54%
-
Net Worth 72,331 73,375 75,083 76,898 80,059 79,487 81,745 -7.81%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 72,331 73,375 75,083 76,898 80,059 79,487 81,745 -7.81%
NOSH 50,021 50,027 49,972 49,986 50,012 50,010 50,000 0.02%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -10.93% -12.96% -13.64% -13.43% -10.04% -20.44% -22.32% -
ROE -6.39% -4.89% -2.40% -9.26% -5.00% -5.76% -2.81% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.52 55.31 26.40 106.10 79.83 44.77 20.61 155.54%
EPS -9.24 -7.17 -3.60 -14.25 -8.01 -9.15 -4.60 58.99%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.446 1.4667 1.5025 1.5384 1.6008 1.5894 1.6349 -7.83%
Adjusted Per Share Value based on latest NOSH - 50,015
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 84.29 55.16 26.30 105.74 79.60 44.64 20.54 155.66%
EPS -9.21 -7.15 -3.59 -14.20 -7.99 -9.12 -4.59 58.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.442 1.4629 1.4969 1.5331 1.5961 1.5847 1.6297 -7.81%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.48 0.48 0.49 0.55 0.56 0.56 0.51 -
P/RPS 0.57 0.87 1.86 0.52 0.70 1.25 2.47 -62.27%
P/EPS -5.19 -6.69 -13.61 -3.86 -6.99 -6.12 -11.09 -39.63%
EY -19.25 -14.94 -7.35 -25.91 -14.31 -16.34 -9.02 65.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.33 0.36 0.35 0.35 0.31 4.24%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 28/11/08 29/08/08 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 -
Price 0.38 0.49 0.60 0.49 0.58 0.56 0.59 -
P/RPS 0.45 0.89 2.27 0.46 0.73 1.25 2.86 -70.75%
P/EPS -4.11 -6.83 -16.67 -3.44 -7.24 -6.12 -12.83 -53.08%
EY -24.32 -14.63 -6.00 -29.09 -13.81 -16.34 -7.80 112.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.33 0.40 0.32 0.36 0.35 0.36 -19.45%

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