[AIKBEE] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 10.44%
YoY- -127.93%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 61,247 53,037 78,215 82,241 78,209 71,918 85,609 -5.42%
PBT -7,486 -8,724 -6,493 -5,605 -2,427 1,907 3,875 -
Tax 770 1,600 844 260 82 -1,184 -1,821 -
NP -6,716 -7,124 -5,649 -5,345 -2,345 723 2,054 -
-
NP to SH -6,716 -7,124 -5,649 -5,345 -2,345 723 2,054 -
-
Tax Rate - - - - - 62.09% 46.99% -
Total Cost 67,963 60,161 83,864 87,586 80,554 71,195 83,555 -3.38%
-
Net Worth 70,225 76,898 84,020 83,274 88,656 85,393 87,370 -3.57%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 70,225 76,898 84,020 83,274 88,656 85,393 87,370 -3.57%
NOSH 50,014 49,986 49,982 49,999 50,020 49,931 50,046 -0.01%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -10.97% -13.43% -7.22% -6.50% -3.00% 1.01% 2.40% -
ROE -9.56% -9.26% -6.72% -6.42% -2.65% 0.85% 2.35% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 122.46 106.10 156.49 164.48 156.35 144.03 171.06 -5.41%
EPS -13.43 -14.25 -11.30 -10.69 -4.69 1.45 4.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4041 1.5384 1.681 1.6655 1.7724 1.7102 1.7458 -3.56%
Adjusted Per Share Value based on latest NOSH - 49,943
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 122.11 105.74 155.93 163.96 155.92 143.38 170.68 -5.42%
EPS -13.39 -14.20 -11.26 -10.66 -4.68 1.44 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4001 1.5331 1.6751 1.6602 1.7675 1.7025 1.7419 -3.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.40 0.55 0.54 0.58 0.84 0.93 0.94 -
P/RPS 0.33 0.52 0.35 0.35 0.54 0.65 0.55 -8.15%
P/EPS -2.98 -3.86 -4.78 -5.43 -17.92 64.23 22.90 -
EY -33.57 -25.91 -20.93 -18.43 -5.58 1.56 4.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.28 0.36 0.32 0.35 0.47 0.54 0.54 -10.35%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 -
Price 0.41 0.49 0.58 0.54 0.84 0.92 0.92 -
P/RPS 0.33 0.46 0.37 0.33 0.54 0.64 0.54 -7.87%
P/EPS -3.05 -3.44 -5.13 -5.05 -17.92 63.54 22.42 -
EY -32.75 -29.09 -19.49 -19.80 -5.58 1.57 4.46 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.32 0.35 0.32 0.47 0.54 0.53 -9.55%

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