[AIKBEE] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
30-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 7.03%
YoY- -56.96%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 61,248 55,389 58,315 55,923 53,037 63,958 63,838 -2.71%
PBT -7,486 -9,215 -7,669 -7,936 -8,723 -6,115 -7,194 2.67%
Tax 770 1,476 1,534 1,314 1,600 1,497 1,218 -26.23%
NP -6,716 -7,739 -6,135 -6,622 -7,123 -4,618 -5,976 8.05%
-
NP to SH -6,716 -7,739 -6,135 -6,622 -7,123 -4,618 -5,976 8.05%
-
Tax Rate - - - - - - - -
Total Cost 67,964 63,128 64,450 62,545 60,160 68,576 69,814 -1.76%
-
Net Worth 70,204 72,300 73,417 75,083 76,899 79,899 79,469 -7.89%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 70,204 72,300 73,417 75,083 76,899 79,899 79,469 -7.89%
NOSH 49,999 50,000 50,056 49,972 50,015 49,912 49,999 0.00%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -10.97% -13.97% -10.52% -11.84% -13.43% -7.22% -9.36% -
ROE -9.57% -10.70% -8.36% -8.82% -9.26% -5.78% -7.52% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.50 110.78 116.50 111.91 106.04 128.14 127.68 -2.71%
EPS -13.43 -15.48 -12.26 -13.25 -14.24 -9.25 -11.95 8.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4041 1.446 1.4667 1.5025 1.5375 1.6008 1.5894 -7.89%
Adjusted Per Share Value based on latest NOSH - 49,972
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 122.11 110.43 116.26 111.49 105.74 127.51 127.27 -2.70%
EPS -13.39 -15.43 -12.23 -13.20 -14.20 -9.21 -11.91 8.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3997 1.4414 1.4637 1.4969 1.5331 1.5929 1.5844 -7.89%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.40 0.48 0.48 0.49 0.55 0.56 0.56 -
P/RPS 0.33 0.43 0.41 0.44 0.52 0.44 0.44 -17.37%
P/EPS -2.98 -3.10 -3.92 -3.70 -3.86 -6.05 -4.69 -25.98%
EY -33.58 -32.25 -25.53 -27.04 -25.89 -16.52 -21.34 35.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.33 0.33 0.33 0.36 0.35 0.35 -13.76%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 27/02/09 28/11/08 29/08/08 30/05/08 29/02/08 29/11/07 30/08/07 -
Price 0.41 0.38 0.49 0.60 0.49 0.58 0.56 -
P/RPS 0.33 0.34 0.42 0.54 0.46 0.45 0.44 -17.37%
P/EPS -3.05 -2.46 -4.00 -4.53 -3.44 -6.27 -4.69 -24.84%
EY -32.76 -40.73 -25.01 -22.09 -29.06 -15.95 -21.34 32.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.26 0.33 0.40 0.32 0.36 0.35 -11.73%

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