[AIKBEE] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 41.62%
YoY- 20.45%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 59,128 69,328 56,372 53,236 72,248 75,230 71,677 -3.15%
PBT -1,745 -4,430 -7,214 -6,560 -7,062 -5,968 54 -
Tax -198 1,028 1,052 1,217 346 0 -187 0.95%
NP -1,944 -3,402 -6,162 -5,342 -6,716 -5,968 -133 56.33%
-
NP to SH -1,944 -3,402 -6,162 -5,342 -6,716 -5,968 -133 56.33%
-
Tax Rate - - - - - - 346.30% -
Total Cost 61,072 72,730 62,534 58,578 78,964 81,198 71,810 -2.66%
-
Net Worth 75,032 67,708 72,331 80,059 84,723 84,163 85,409 -2.13%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 75,032 67,708 72,331 80,059 84,723 84,163 85,409 -2.13%
NOSH 49,931 50,039 50,021 50,012 50,019 50,011 49,999 -0.02%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin -3.29% -4.91% -10.93% -10.04% -9.30% -7.93% -0.19% -
ROE -2.59% -5.03% -8.52% -6.67% -7.93% -7.09% -0.16% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 118.42 138.55 112.70 106.45 144.44 150.43 143.36 -3.13%
EPS -3.89 -6.80 -12.32 -10.68 -13.43 -11.93 -0.27 55.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5027 1.3531 1.446 1.6008 1.6938 1.6829 1.7082 -2.11%
Adjusted Per Share Value based on latest NOSH - 49,912
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 117.88 138.22 112.39 106.14 144.04 149.99 142.90 -3.15%
EPS -3.88 -6.78 -12.29 -10.65 -13.39 -11.90 -0.27 55.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4959 1.3499 1.442 1.5961 1.6891 1.6779 1.7028 -2.13%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.46 0.42 0.48 0.56 0.55 0.59 0.81 -
P/RPS 0.39 0.30 0.43 0.53 0.38 0.39 0.57 -6.12%
P/EPS -11.82 -6.18 -3.90 -5.24 -4.10 -4.94 -303.75 -41.77%
EY -8.46 -16.19 -25.67 -19.08 -24.41 -20.23 -0.33 71.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.31 0.33 0.35 0.32 0.35 0.47 -6.69%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 29/11/10 30/11/09 28/11/08 29/11/07 30/11/06 29/11/05 29/11/04 -
Price 0.48 0.44 0.38 0.58 0.62 0.58 0.85 -
P/RPS 0.41 0.32 0.34 0.54 0.43 0.39 0.59 -5.88%
P/EPS -12.33 -6.47 -3.08 -5.43 -4.62 -4.86 -318.75 -41.83%
EY -8.11 -15.45 -32.42 -18.42 -21.66 -20.57 -0.31 72.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.26 0.36 0.37 0.34 0.50 -7.16%

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