[AIKBEE] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- -28.67%
YoY- 59.55%
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 59,807 39,525 15,149 66,568 44,346 27,248 13,117 174.71%
PBT -504 -357 -361 -1,595 -1,309 -1,014 -688 -18.72%
Tax -301 -132 16 -281 -149 -23 109 -
NP -805 -489 -345 -1,876 -1,458 -1,037 -579 24.54%
-
NP to SH -805 -489 -345 -1,876 -1,458 -1,037 -579 24.54%
-
Tax Rate - - - - - - - -
Total Cost 60,612 40,014 15,494 68,444 45,804 28,285 13,696 169.30%
-
Net Worth 73,909 74,078 74,370 74,754 75,032 75,701 75,883 -1.74%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 73,909 74,078 74,370 74,754 75,032 75,701 75,883 -1.74%
NOSH 49,999 49,897 50,000 50,026 49,931 50,096 49,913 0.11%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.35% -1.24% -2.28% -2.82% -3.29% -3.81% -4.41% -
ROE -1.09% -0.66% -0.46% -2.51% -1.94% -1.37% -0.76% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 119.61 79.21 30.30 133.07 88.81 54.39 26.28 174.38%
EPS -1.61 -0.98 -0.69 -3.75 -2.92 -2.07 -1.16 24.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.4846 1.4874 1.4943 1.5027 1.5111 1.5203 -1.85%
Adjusted Per Share Value based on latest NOSH - 50,240
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 119.24 78.80 30.20 132.71 88.41 54.32 26.15 174.72%
EPS -1.60 -0.97 -0.69 -3.74 -2.91 -2.07 -1.15 24.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4735 1.4769 1.4827 1.4904 1.4959 1.5092 1.5129 -1.74%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.91 0.60 0.62 0.52 0.46 0.53 0.49 -
P/RPS 0.76 0.76 2.05 0.39 0.52 0.97 1.86 -44.90%
P/EPS -56.52 -61.22 -89.86 -13.87 -15.75 -25.60 -42.24 21.40%
EY -1.77 -1.63 -1.11 -7.21 -6.35 -3.91 -2.37 -17.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.40 0.42 0.35 0.31 0.35 0.32 55.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 26/05/11 28/02/11 29/11/10 18/08/10 31/05/10 -
Price 0.955 0.61 0.60 0.52 0.48 0.47 0.47 -
P/RPS 0.80 0.77 1.98 0.39 0.54 0.86 1.79 -41.51%
P/EPS -59.32 -62.24 -86.96 -13.87 -16.44 -22.71 -40.52 28.90%
EY -1.69 -1.61 -1.15 -7.21 -6.08 -4.40 -2.47 -22.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.41 0.40 0.35 0.32 0.31 0.31 63.74%

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