[AIKBEE] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -13.89%
YoY- -60.97%
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 35,190 27,670 22,392 36,770 34,472 33,914 33,798 0.67%
PBT -2,097 -4,155 -5,210 -4,508 -2,639 250 1,736 -
Tax 768 568 634 260 0 -203 -918 -
NP -1,329 -3,587 -4,576 -4,248 -2,639 47 818 -
-
NP to SH -1,329 -3,587 -4,576 -4,248 -2,639 47 818 -
-
Tax Rate - - - - - 81.20% 52.88% -
Total Cost 36,519 31,257 26,968 41,018 37,111 33,867 32,980 1.71%
-
Net Worth 68,776 73,375 79,487 85,434 85,952 89,357 94,104 -5.08%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 68,776 73,375 79,487 85,434 85,952 89,357 94,104 -5.08%
NOSH 49,924 50,027 50,010 49,976 49,981 52,222 49,878 0.01%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -3.78% -12.96% -20.44% -11.55% -7.66% 0.14% 2.42% -
ROE -1.93% -4.89% -5.76% -4.97% -3.07% 0.05% 0.87% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 70.49 55.31 44.77 73.57 68.97 64.94 67.76 0.65%
EPS -2.66 -7.17 -9.15 -8.50 -5.28 0.09 1.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3776 1.4667 1.5894 1.7095 1.7197 1.7111 1.8867 -5.10%
Adjusted Per Share Value based on latest NOSH - 49,807
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 70.16 55.16 44.64 73.31 68.73 67.61 67.38 0.67%
EPS -2.65 -7.15 -9.12 -8.47 -5.26 0.09 1.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3712 1.4629 1.5847 1.7033 1.7136 1.7815 1.8761 -5.08%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.52 0.48 0.56 0.54 0.57 0.89 0.94 -
P/RPS 0.74 0.87 1.25 0.73 0.83 1.37 1.39 -9.96%
P/EPS -19.53 -6.69 -6.12 -6.35 -10.80 988.89 57.32 -
EY -5.12 -14.94 -16.34 -15.74 -9.26 0.10 1.74 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.38 0.33 0.35 0.32 0.33 0.52 0.50 -4.46%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 28/08/09 29/08/08 30/08/07 30/08/06 29/08/05 27/08/04 26/08/03 -
Price 0.44 0.49 0.56 0.50 0.59 0.82 1.02 -
P/RPS 0.62 0.89 1.25 0.68 0.86 1.26 1.51 -13.77%
P/EPS -16.53 -6.83 -6.12 -5.88 -11.17 911.11 62.20 -
EY -6.05 -14.63 -16.34 -17.00 -8.95 0.11 1.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.33 0.35 0.29 0.34 0.48 0.54 -8.34%

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