[AIKBEE] QoQ TTM Result on 30-Jun-2005 [#2]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
29-Aug-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Jun-2005 [#2]
Profit Trend
QoQ- -70.1%
YoY- -10541.67%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Revenue 83,542 81,688 80,970 78,863 80,320 78,305 76,997 5.59%
PBT -8,849 -5,605 -6,949 -5,321 -3,038 -2,432 -755 416.75%
Tax 390 260 152 213 35 10 138 100.01%
NP -8,459 -5,345 -6,797 -5,108 -3,003 -2,422 -617 473.74%
-
NP to SH -8,459 -5,345 -6,797 -5,108 -3,003 -2,422 -617 473.74%
-
Tax Rate - - - - - - - -
Total Cost 92,001 87,033 87,767 83,971 83,323 80,727 77,614 12.01%
-
Net Worth 85,994 83,165 84,236 85,900 88,148 88,583 84,271 1.35%
Dividend
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Net Worth 85,994 83,165 84,236 85,900 88,148 88,583 84,271 1.35%
NOSH 49,999 49,943 50,054 49,950 50,081 50,021 49,333 0.89%
Ratio Analysis
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
NP Margin -10.13% -6.54% -8.39% -6.48% -3.74% -3.09% -0.80% -
ROE -9.84% -6.43% -8.07% -5.95% -3.41% -2.73% -0.73% -
Per Share
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 167.08 163.56 161.76 157.88 160.38 156.54 156.08 4.64%
EPS -16.92 -10.70 -13.58 -10.23 -6.00 -4.84 -1.25 468.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7199 1.6652 1.6829 1.7197 1.7601 1.7709 1.7082 0.45%
Adjusted Per Share Value based on latest NOSH - 49,950
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
RPS 166.56 162.86 161.43 157.23 160.13 156.11 153.51 5.59%
EPS -16.86 -10.66 -13.55 -10.18 -5.99 -4.83 -1.23 473.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7145 1.6581 1.6794 1.7126 1.7574 1.7661 1.6801 1.36%
Price Multiplier on Financial Quarter End Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 -
Price 0.54 0.58 0.59 0.57 0.75 0.84 0.81 -
P/RPS 0.32 0.35 0.36 0.36 0.47 0.54 0.52 -27.67%
P/EPS -3.19 -5.42 -4.34 -5.57 -12.51 -17.35 -64.76 -86.58%
EY -31.33 -18.45 -23.02 -17.94 -8.00 -5.76 -1.54 646.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.35 0.35 0.33 0.43 0.47 0.47 -24.24%
Price Multiplier on Announcement Date
31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 CAGR
Date 30/05/06 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 -
Price 0.50 0.54 0.58 0.59 0.60 0.84 0.85 -
P/RPS 0.30 0.33 0.36 0.37 0.37 0.54 0.54 -32.44%
P/EPS -2.96 -5.05 -4.27 -5.77 -10.01 -17.35 -67.96 -87.64%
EY -33.84 -19.82 -23.41 -17.33 -9.99 -5.76 -1.47 710.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.34 0.34 0.34 0.47 0.50 -30.47%

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