[AIKBEE] QoQ TTM Result on 30-Sep-2008 [#3]

Announcement Date
28-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -26.15%
YoY- -67.58%
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 68,768 65,689 61,248 55,389 58,315 55,923 53,037 18.92%
PBT -5,427 -6,192 -7,486 -9,215 -7,669 -7,936 -8,723 -27.14%
Tax 970 695 770 1,476 1,534 1,314 1,600 -28.39%
NP -4,457 -5,497 -6,716 -7,739 -6,135 -6,622 -7,123 -26.86%
-
NP to SH -4,457 -5,497 -6,716 -7,739 -6,135 -6,622 -7,123 -26.86%
-
Tax Rate - - - - - - - -
Total Cost 73,225 71,186 67,964 63,128 64,450 62,545 60,160 14.01%
-
Net Worth 69,064 69,625 70,204 72,300 73,417 75,083 76,899 -6.91%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 69,064 69,625 70,204 72,300 73,417 75,083 76,899 -6.91%
NOSH 50,134 50,000 49,999 50,000 50,056 49,972 50,015 0.15%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -6.48% -8.37% -10.97% -13.97% -10.52% -11.84% -13.43% -
ROE -6.45% -7.90% -9.57% -10.70% -8.36% -8.82% -9.26% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 137.17 131.38 122.50 110.78 116.50 111.91 106.04 18.73%
EPS -8.89 -10.99 -13.43 -15.48 -12.26 -13.25 -14.24 -26.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.3925 1.4041 1.446 1.4667 1.5025 1.5375 -7.06%
Adjusted Per Share Value based on latest NOSH - 50,000
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 137.10 130.96 122.11 110.43 116.26 111.49 105.74 18.92%
EPS -8.89 -10.96 -13.39 -15.43 -12.23 -13.20 -14.20 -26.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3769 1.3881 1.3997 1.4414 1.4637 1.4969 1.5331 -6.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.52 0.42 0.40 0.48 0.48 0.49 0.55 -
P/RPS 0.38 0.32 0.33 0.43 0.41 0.44 0.52 -18.88%
P/EPS -5.85 -3.82 -2.98 -3.10 -3.92 -3.70 -3.86 31.97%
EY -17.10 -26.18 -33.58 -32.25 -25.53 -27.04 -25.89 -24.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.30 0.28 0.33 0.33 0.33 0.36 3.67%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 -
Price 0.44 0.46 0.41 0.38 0.49 0.60 0.49 -
P/RPS 0.32 0.35 0.33 0.34 0.42 0.54 0.46 -21.50%
P/EPS -4.95 -4.18 -3.05 -2.46 -4.00 -4.53 -3.44 27.48%
EY -20.20 -23.90 -32.76 -40.73 -25.01 -22.09 -29.06 -21.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.29 0.26 0.33 0.40 0.32 0.00%

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