[AIKBEE] QoQ Quarter Result on 30-Sep-2011 [#3]

Announcement Date
29-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -119.44%
YoY- 25.12%
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 19,897 24,376 15,149 22,222 17,097 14,131 13,117 31.98%
PBT -147 4 -361 -286 -295 -326 -688 -64.22%
Tax -169 -148 16 -131 -127 -132 109 -
NP -316 -144 -345 -417 -422 -458 -579 -33.19%
-
NP to SH -316 -144 -345 -417 -422 -458 -579 -33.19%
-
Tax Rate - 3,700.00% - - - - - -
Total Cost 20,213 24,520 15,494 22,639 17,519 14,589 13,696 29.59%
-
Net Worth 74,144 73,718 74,370 75,075 75,492 75,226 75,883 -1.53%
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 74,144 73,718 74,370 75,075 75,492 75,226 75,883 -1.53%
NOSH 50,158 49,655 50,000 50,240 50,238 49,782 49,913 0.32%
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 -1.59% -0.59% -2.28% -1.88% -2.47% -3.24% -4.41% -
ROE -0.43% -0.20% -0.46% -0.56% -0.56% -0.61% -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 39.67 49.09 30.30 44.23 34.03 28.39 26.28 31.55%
EPS -0.63 -0.29 -0.69 -0.83 -0.84 -0.92 -1.16 -33.40%
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 - 50,158
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 39.67 48.60 30.20 44.30 34.09 28.17 26.15 31.99%
EPS -0.63 -0.29 -0.69 -0.83 -0.84 -0.91 -1.15 -33.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.4697 1.4827 1.4967 1.5051 1.4998 1.5129 -1.53%
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 2.29 1.22 2.05 1.18 1.35 1.87 1.86 14.85%
P/EPS -144.44 -206.90 -89.86 -62.65 -54.76 -57.61 -42.24 126.80%
EY -0.69 -0.48 -1.11 -1.60 -1.83 -1.74 -2.37 -56.03%
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 2.41 1.24 1.98 1.18 1.41 1.66 1.79 21.90%
P/EPS -151.59 -210.34 -86.96 -62.65 -57.14 -51.09 -40.52 140.79%
EY -0.66 -0.48 -1.15 -1.60 -1.75 -1.96 -2.47 -58.48%
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