[AIKBEE] QoQ TTM Result on 30-Sep-2007 [#3]

Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 22.72%
YoY- 21.81%
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 58,315 55,923 53,037 63,958 63,838 70,851 78,216 -17.79%
PBT -7,669 -7,936 -8,723 -6,115 -7,194 -5,462 -6,493 11.74%
Tax 1,534 1,314 1,600 1,497 1,218 1,243 844 48.98%
NP -6,135 -6,622 -7,123 -4,618 -5,976 -4,219 -5,649 5.66%
-
NP to SH -6,135 -6,622 -7,123 -4,618 -5,976 -4,219 -5,649 5.66%
-
Tax Rate - - - - - - - -
Total Cost 64,450 62,545 60,160 68,576 69,814 75,070 83,865 -16.11%
-
Net Worth 73,417 75,083 76,899 79,899 79,469 81,745 84,140 -8.69%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 73,417 75,083 76,899 79,899 79,469 81,745 84,140 -8.69%
NOSH 50,056 49,972 50,015 49,912 49,999 50,000 50,077 -0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -10.52% -11.84% -13.43% -7.22% -9.36% -5.95% -7.22% -
ROE -8.36% -8.82% -9.26% -5.78% -7.52% -5.16% -6.71% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 116.50 111.91 106.04 128.14 127.68 141.70 156.19 -17.76%
EPS -12.26 -13.25 -14.24 -9.25 -11.95 -8.44 -11.28 5.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4667 1.5025 1.5375 1.6008 1.5894 1.6349 1.6802 -8.66%
Adjusted Per Share Value based on latest NOSH - 49,912
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 116.26 111.49 105.74 127.51 127.27 141.25 155.94 -17.79%
EPS -12.23 -13.20 -14.20 -9.21 -11.91 -8.41 -11.26 5.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4637 1.4969 1.5331 1.5929 1.5844 1.6297 1.6775 -8.69%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.48 0.49 0.55 0.56 0.56 0.51 0.54 -
P/RPS 0.41 0.44 0.52 0.44 0.44 0.36 0.35 11.13%
P/EPS -3.92 -3.70 -3.86 -6.05 -4.69 -6.04 -4.79 -12.51%
EY -25.53 -27.04 -25.89 -16.52 -21.34 -16.55 -20.89 14.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.36 0.35 0.35 0.31 0.32 2.07%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 29/08/08 30/05/08 29/02/08 29/11/07 30/08/07 31/05/07 28/02/07 -
Price 0.49 0.60 0.49 0.58 0.56 0.59 0.58 -
P/RPS 0.42 0.54 0.46 0.45 0.44 0.42 0.37 8.82%
P/EPS -4.00 -4.53 -3.44 -6.27 -4.69 -6.99 -5.14 -15.40%
EY -25.01 -22.09 -29.06 -15.95 -21.34 -14.30 -19.45 18.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.40 0.32 0.36 0.35 0.36 0.35 -3.85%

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