[AIKBEE] YoY Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -28.02%
YoY- 44.79%
View:
Show?
Annualized Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 79,742 59,128 69,328 56,372 53,236 72,248 75,230 0.97%
PBT -672 -1,745 -4,430 -7,214 -6,560 -7,062 -5,968 -30.49%
Tax -401 -198 1,028 1,052 1,217 346 0 -
NP -1,073 -1,944 -3,402 -6,162 -5,342 -6,716 -5,968 -24.86%
-
NP to SH -1,073 -1,944 -3,402 -6,162 -5,342 -6,716 -5,968 -24.86%
-
Tax Rate - - - - - - - -
Total Cost 80,815 61,072 72,730 62,534 58,578 78,964 81,198 -0.07%
-
Net Worth 73,909 75,032 67,708 72,331 80,059 84,723 84,163 -2.14%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 73,909 75,032 67,708 72,331 80,059 84,723 84,163 -2.14%
NOSH 49,999 49,931 50,039 50,021 50,012 50,019 50,011 -0.00%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -1.35% -3.29% -4.91% -10.93% -10.04% -9.30% -7.93% -
ROE -1.45% -2.59% -5.03% -8.52% -6.67% -7.93% -7.09% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 159.49 118.42 138.55 112.70 106.45 144.44 150.43 0.97%
EPS -2.15 -3.89 -6.80 -12.32 -10.68 -13.43 -11.93 -24.83%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.5027 1.3531 1.446 1.6008 1.6938 1.6829 -2.13%
Adjusted Per Share Value based on latest NOSH - 49,918
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 158.98 117.88 138.22 112.39 106.14 144.04 149.99 0.97%
EPS -2.14 -3.88 -6.78 -12.29 -10.65 -13.39 -11.90 -24.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4735 1.4959 1.3499 1.442 1.5961 1.6891 1.6779 -2.14%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.91 0.46 0.42 0.48 0.56 0.55 0.59 -
P/RPS 0.57 0.39 0.30 0.43 0.53 0.38 0.39 6.52%
P/EPS -42.39 -11.82 -6.18 -3.90 -5.24 -4.10 -4.94 43.06%
EY -2.36 -8.46 -16.19 -25.67 -19.08 -24.41 -20.23 -30.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.31 0.31 0.33 0.35 0.32 0.35 9.99%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 30/11/09 28/11/08 29/11/07 30/11/06 29/11/05 -
Price 0.955 0.48 0.44 0.38 0.58 0.62 0.58 -
P/RPS 0.60 0.41 0.32 0.34 0.54 0.43 0.39 7.44%
P/EPS -44.49 -12.33 -6.47 -3.08 -5.43 -4.62 -4.86 44.60%
EY -2.25 -8.11 -15.45 -32.42 -18.42 -21.66 -20.57 -30.83%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.32 0.33 0.26 0.36 0.37 0.34 11.39%

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