[AIKBEE] QoQ TTM Result on 31-Mar-2011 [#1]

Announcement Date
26-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 12.47%
YoY- 64.58%
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 81,644 78,844 68,599 66,567 52,799 52,508 55,935 28.64%
PBT -790 -938 -1,268 -1,595 -3,777 -4,708 -5,730 -73.27%
Tax -432 -390 -374 -281 232 362 1,094 -
NP -1,222 -1,328 -1,642 -1,876 -3,545 -4,346 -4,636 -58.85%
-
NP to SH -1,222 -1,328 -1,642 -1,876 -3,545 -4,346 -4,636 -58.85%
-
Tax Rate - - - - - - - -
Total Cost 82,866 80,172 70,241 68,443 56,344 56,854 60,571 23.21%
-
Net Worth 74,144 73,718 74,370 75,075 75,492 75,226 75,883 -1.53%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 74,144 73,718 74,370 75,075 75,492 75,226 75,883 -1.53%
NOSH 50,158 49,655 50,000 50,240 50,238 49,782 49,913 0.32%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -1.50% -1.68% -2.39% -2.82% -6.71% -8.28% -8.29% -
ROE -1.65% -1.80% -2.21% -2.50% -4.70% -5.78% -6.11% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.77 158.78 137.20 132.50 105.10 105.47 112.06 28.22%
EPS -2.44 -2.67 -3.28 -3.73 -7.06 -8.73 -9.29 -58.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.4846 1.4874 1.4943 1.5027 1.5111 1.5203 -1.85%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.77 157.19 136.76 132.71 105.26 104.68 111.52 28.64%
EPS -2.44 -2.65 -3.27 -3.74 -7.07 -8.66 -9.24 -58.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.4697 1.4827 1.4967 1.5051 1.4998 1.5129 -1.53%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.91 0.60 0.62 0.52 0.46 0.53 0.49 -
P/RPS 0.56 0.38 0.45 0.39 0.44 0.50 0.44 17.42%
P/EPS -37.35 -22.43 -18.88 -13.93 -6.52 -6.07 -5.28 268.06%
EY -2.68 -4.46 -5.30 -7.18 -15.34 -16.47 -18.96 -72.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.40 0.42 0.35 0.31 0.35 0.32 55.35%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 29/11/11 25/08/11 26/05/11 28/02/11 29/11/10 18/08/10 31/05/10 -
Price 0.955 0.61 0.60 0.52 0.48 0.47 0.47 -
P/RPS 0.59 0.38 0.44 0.39 0.46 0.45 0.42 25.40%
P/EPS -39.20 -22.81 -18.27 -13.93 -6.80 -5.38 -5.06 291.03%
EY -2.55 -4.38 -5.47 -7.18 -14.70 -18.57 -19.76 -74.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.41 0.40 0.35 0.32 0.31 0.31 63.74%

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