[AIKBEE] QoQ TTM Result on 31-Dec-2006 [#4]

Announcement Date
28-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 4.35%
YoY- -5.69%
View:
Show?
TTM Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 63,958 63,838 70,851 78,216 79,451 83,986 83,542 -16.29%
PBT -6,115 -7,194 -5,462 -6,493 -6,426 -7,474 -8,849 -21.81%
Tax 1,497 1,218 1,243 844 520 520 390 144.95%
NP -4,618 -5,976 -4,219 -5,649 -5,906 -6,954 -8,459 -33.17%
-
NP to SH -4,618 -5,976 -4,219 -5,649 -5,906 -6,954 -8,459 -33.17%
-
Tax Rate - - - - - - - -
Total Cost 68,576 69,814 75,070 83,865 85,357 90,940 92,001 -17.77%
-
Net Worth 79,899 79,469 81,745 84,140 84,582 85,146 85,994 -4.77%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 79,899 79,469 81,745 84,140 84,582 85,146 85,994 -4.77%
NOSH 49,912 49,999 50,000 50,077 49,936 49,807 49,999 -0.11%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -7.22% -9.36% -5.95% -7.22% -7.43% -8.28% -10.13% -
ROE -5.78% -7.52% -5.16% -6.71% -6.98% -8.17% -9.84% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 128.14 127.68 141.70 156.19 159.10 168.62 167.08 -16.20%
EPS -9.25 -11.95 -8.44 -11.28 -11.83 -13.96 -16.92 -33.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6008 1.5894 1.6349 1.6802 1.6938 1.7095 1.7199 -4.66%
Adjusted Per Share Value based on latest NOSH - 50,077
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 127.51 127.27 141.25 155.94 158.40 167.44 166.56 -16.30%
EPS -9.21 -11.91 -8.41 -11.26 -11.77 -13.86 -16.86 -33.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5929 1.5844 1.6297 1.6775 1.6863 1.6975 1.7145 -4.78%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.56 0.56 0.51 0.54 0.55 0.54 0.54 -
P/RPS 0.44 0.44 0.36 0.35 0.35 0.32 0.32 23.62%
P/EPS -6.05 -4.69 -6.04 -4.79 -4.65 -3.87 -3.19 53.15%
EY -16.52 -21.34 -16.55 -20.89 -21.50 -25.85 -31.33 -34.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.31 0.32 0.32 0.32 0.31 8.41%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 30/08/07 31/05/07 28/02/07 30/11/06 30/08/06 30/05/06 -
Price 0.58 0.56 0.59 0.58 0.62 0.50 0.50 -
P/RPS 0.45 0.44 0.42 0.37 0.39 0.30 0.30 31.00%
P/EPS -6.27 -4.69 -6.99 -5.14 -5.24 -3.58 -2.96 64.86%
EY -15.95 -21.34 -14.30 -19.45 -19.08 -27.92 -33.84 -39.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.35 0.36 0.35 0.37 0.29 0.29 15.49%

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