[AIKBEE] YoY Cumulative Quarter Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 234.29%
YoY- -94.25%
View:
Show?
Cumulative Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 22,392 36,770 34,472 33,914 33,798 39,961 49,655 -12.42%
PBT -5,210 -4,508 -2,639 250 1,736 1,757 6,568 -
Tax 634 260 0 -203 -918 -685 -2,192 -
NP -4,576 -4,248 -2,639 47 818 1,072 4,376 -
-
NP to SH -4,576 -4,248 -2,639 47 818 1,072 4,376 -
-
Tax Rate - - - 81.20% 52.88% 38.99% 33.37% -
Total Cost 26,968 41,018 37,111 33,867 32,980 38,889 45,279 -8.27%
-
Net Worth 79,487 85,434 85,952 89,357 94,104 94,841 76,535 0.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 79,487 85,434 85,952 89,357 94,104 94,841 76,535 0.63%
NOSH 50,010 49,976 49,981 52,222 49,878 50,093 42,036 2.93%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -20.44% -11.55% -7.66% 0.14% 2.42% 2.68% 8.81% -
ROE -5.76% -4.97% -3.07% 0.05% 0.87% 1.13% 5.72% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.77 73.57 68.97 64.94 67.76 79.77 118.12 -14.92%
EPS -9.15 -8.50 -5.28 0.09 1.64 2.14 10.41 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5894 1.7095 1.7197 1.7111 1.8867 1.8933 1.8207 -2.23%
Adjusted Per Share Value based on latest NOSH - 51,250
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 44.64 73.31 68.73 67.61 67.38 79.67 99.00 -12.42%
EPS -9.12 -8.47 -5.26 0.09 1.63 2.14 8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5847 1.7033 1.7136 1.7815 1.8761 1.8908 1.5259 0.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.56 0.54 0.57 0.89 0.94 1.41 0.00 -
P/RPS 1.25 0.73 0.83 1.37 1.39 1.77 0.00 -
P/EPS -6.12 -6.35 -10.80 988.89 57.32 65.89 0.00 -
EY -16.34 -15.74 -9.26 0.10 1.74 1.52 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.33 0.52 0.50 0.74 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 29/08/05 27/08/04 26/08/03 26/08/02 29/08/01 -
Price 0.56 0.50 0.59 0.82 1.02 1.17 0.00 -
P/RPS 1.25 0.68 0.86 1.26 1.51 1.47 0.00 -
P/EPS -6.12 -5.88 -11.17 911.11 62.20 54.67 0.00 -
EY -16.34 -17.00 -8.95 0.11 1.61 1.83 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.34 0.48 0.54 0.62 0.00 -

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