[AIKBEE] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -13.07%
YoY- -4376.01%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 56,372 53,236 72,248 75,230 71,677 64,905 79,106 -5.48%
PBT -7,214 -6,560 -7,062 -5,968 54 3,604 3,878 -
Tax 1,052 1,217 346 0 -187 -1,952 -1,486 -
NP -6,162 -5,342 -6,716 -5,968 -133 1,652 2,392 -
-
NP to SH -6,162 -5,342 -6,716 -5,968 -133 1,652 2,392 -
-
Tax Rate - - - - 346.30% 54.16% 38.32% -
Total Cost 62,534 58,578 78,964 81,198 71,810 63,253 76,714 -3.34%
-
Net Worth 72,331 80,059 84,723 84,163 85,409 94,558 93,412 -4.16%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 72,331 80,059 84,723 84,163 85,409 94,558 93,412 -4.16%
NOSH 50,021 50,012 50,019 50,011 49,999 49,959 49,972 0.01%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -10.93% -10.04% -9.30% -7.93% -0.19% 2.55% 3.02% -
ROE -8.52% -6.67% -7.93% -7.09% -0.16% 1.75% 2.56% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 112.70 106.45 144.44 150.43 143.36 129.92 158.30 -5.50%
EPS -12.32 -10.68 -13.43 -11.93 -0.27 3.31 4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.446 1.6008 1.6938 1.6829 1.7082 1.8927 1.8693 -4.18%
Adjusted Per Share Value based on latest NOSH - 50,054
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 112.39 106.14 144.04 149.99 142.90 129.40 157.71 -5.48%
EPS -12.29 -10.65 -13.39 -11.90 -0.27 3.29 4.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.442 1.5961 1.6891 1.6779 1.7028 1.8852 1.8623 -4.16%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 -
Price 0.48 0.56 0.55 0.59 0.81 0.94 1.00 -
P/RPS 0.43 0.53 0.38 0.39 0.57 0.72 0.63 -6.16%
P/EPS -3.90 -5.24 -4.10 -4.94 -303.75 28.43 20.89 -
EY -25.67 -19.08 -24.41 -20.23 -0.33 3.52 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.35 0.32 0.35 0.47 0.50 0.53 -7.58%
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 28/11/08 29/11/07 30/11/06 29/11/05 29/11/04 21/11/03 25/11/02 -
Price 0.38 0.58 0.62 0.58 0.85 0.93 0.96 -
P/RPS 0.34 0.54 0.43 0.39 0.59 0.72 0.61 -9.27%
P/EPS -3.08 -5.43 -4.62 -4.86 -318.75 28.13 20.06 -
EY -32.42 -18.42 -21.66 -20.57 -0.31 3.56 4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.36 0.37 0.34 0.50 0.49 0.51 -10.61%

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