[AIKBEE] YoY Annualized Quarter Result on 30-Jun-2008 [#2]

Announcement Date
29-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- 0.31%
YoY- 21.61%
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 79,050 54,496 70,380 55,340 44,784 73,540 68,944 2.30%
PBT -714 -2,028 -4,194 -8,310 -10,420 -9,016 -5,278 -28.34%
Tax -264 -46 1,536 1,136 1,268 520 0 -
NP -978 -2,074 -2,658 -7,174 -9,152 -8,496 -5,278 -24.48%
-
NP to SH -978 -2,074 -2,658 -7,174 -9,152 -8,496 -5,278 -24.48%
-
Tax Rate - - - - - - - -
Total Cost 80,028 56,570 73,038 62,514 53,936 82,036 74,222 1.26%
-
Net Worth 74,078 75,701 68,776 73,375 79,487 85,434 85,952 -2.44%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 74,078 75,701 68,776 73,375 79,487 85,434 85,952 -2.44%
NOSH 49,897 50,096 49,924 50,027 50,010 49,976 49,981 -0.02%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -1.24% -3.81% -3.78% -12.96% -20.44% -11.55% -7.66% -
ROE -1.32% -2.74% -3.86% -9.78% -11.51% -9.94% -6.14% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 158.42 108.78 140.97 110.62 89.55 147.15 137.94 2.33%
EPS -1.96 -4.14 -5.32 -14.34 -18.30 -17.00 -10.56 -24.46%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4846 1.5111 1.3776 1.4667 1.5894 1.7095 1.7197 -2.41%
Adjusted Per Share Value based on latest NOSH - 50,056
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 157.60 108.65 140.31 110.33 89.28 146.61 137.45 2.30%
EPS -1.95 -4.13 -5.30 -14.30 -18.25 -16.94 -10.52 -24.48%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4769 1.5092 1.3712 1.4629 1.5847 1.7033 1.7136 -2.44%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.60 0.53 0.52 0.48 0.56 0.54 0.57 -
P/RPS 0.38 0.49 0.37 0.43 0.63 0.37 0.41 -1.25%
P/EPS -30.61 -12.80 -9.77 -3.35 -3.06 -3.18 -5.40 33.51%
EY -3.27 -7.81 -10.24 -29.88 -32.68 -31.48 -18.53 -25.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.38 0.33 0.35 0.32 0.33 3.25%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 18/08/10 28/08/09 29/08/08 30/08/07 30/08/06 29/08/05 -
Price 0.61 0.47 0.44 0.49 0.56 0.50 0.59 -
P/RPS 0.39 0.43 0.31 0.44 0.63 0.34 0.43 -1.61%
P/EPS -31.12 -11.35 -8.26 -3.42 -3.06 -2.94 -5.59 33.11%
EY -3.21 -8.81 -12.10 -29.27 -32.68 -34.00 -17.90 -24.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.32 0.33 0.35 0.29 0.34 3.16%

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