[AIKBEE] QoQ TTM Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 17.79%
YoY- -36.14%
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 70,851 78,216 79,451 83,986 83,542 81,688 80,970 -8.52%
PBT -5,462 -6,493 -6,426 -7,474 -8,849 -5,605 -6,949 -14.84%
Tax 1,243 844 520 520 390 260 152 306.41%
NP -4,219 -5,649 -5,906 -6,954 -8,459 -5,345 -6,797 -27.25%
-
NP to SH -4,219 -5,649 -5,906 -6,954 -8,459 -5,345 -6,797 -27.25%
-
Tax Rate - - - - - - - -
Total Cost 75,070 83,865 85,357 90,940 92,001 87,033 87,767 -9.90%
-
Net Worth 81,745 84,140 84,582 85,146 85,994 83,165 84,236 -1.98%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 81,745 84,140 84,582 85,146 85,994 83,165 84,236 -1.98%
NOSH 50,000 50,077 49,936 49,807 49,999 49,943 50,054 -0.07%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin -5.95% -7.22% -7.43% -8.28% -10.13% -6.54% -8.39% -
ROE -5.16% -6.71% -6.98% -8.17% -9.84% -6.43% -8.07% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 141.70 156.19 159.10 168.62 167.08 163.56 161.76 -8.45%
EPS -8.44 -11.28 -11.83 -13.96 -16.92 -10.70 -13.58 -27.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6349 1.6802 1.6938 1.7095 1.7199 1.6652 1.6829 -1.91%
Adjusted Per Share Value based on latest NOSH - 49,807
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 141.25 155.94 158.40 167.44 166.56 162.86 161.43 -8.52%
EPS -8.41 -11.26 -11.77 -13.86 -16.86 -10.66 -13.55 -27.25%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6297 1.6775 1.6863 1.6975 1.7145 1.6581 1.6794 -1.98%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 0.51 0.54 0.55 0.54 0.54 0.58 0.59 -
P/RPS 0.36 0.35 0.35 0.32 0.32 0.35 0.36 0.00%
P/EPS -6.04 -4.79 -4.65 -3.87 -3.19 -5.42 -4.34 24.67%
EY -16.55 -20.89 -21.50 -25.85 -31.33 -18.45 -23.02 -19.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.32 0.32 0.32 0.31 0.35 0.35 -7.77%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 28/02/06 29/11/05 -
Price 0.59 0.58 0.62 0.50 0.50 0.54 0.58 -
P/RPS 0.42 0.37 0.39 0.30 0.30 0.33 0.36 10.83%
P/EPS -6.99 -5.14 -5.24 -3.58 -2.96 -5.05 -4.27 38.94%
EY -14.30 -19.45 -19.08 -27.92 -33.84 -19.82 -23.41 -28.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.37 0.29 0.29 0.32 0.34 3.88%

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