[AIKBEE] YoY Cumulative Quarter Result on 30-Sep-2004 [#3]

Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -312.77%
YoY- -108.07%
View:
Show?
Cumulative Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 39,927 54,186 56,423 53,758 48,679 59,330 74,975 -9.96%
PBT -4,920 -5,297 -4,476 41 2,703 2,909 9,715 -
Tax 913 260 0 -141 -1,464 -1,115 -3,237 -
NP -4,007 -5,037 -4,476 -100 1,239 1,794 6,478 -
-
NP to SH -4,007 -5,037 -4,476 -100 1,239 1,794 6,478 -
-
Tax Rate - - - 343.90% 54.16% 38.33% 33.32% -
Total Cost 43,934 59,223 60,899 53,858 47,440 57,536 68,497 -7.13%
-
Net Worth 80,059 84,723 84,163 85,409 94,558 93,412 83,167 -0.63%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 80,059 84,723 84,163 85,409 94,558 93,412 83,167 -0.63%
NOSH 50,012 50,019 50,011 49,999 49,959 49,972 44,706 1.88%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -10.04% -9.30% -7.93% -0.19% 2.55% 3.02% 8.64% -
ROE -5.00% -5.95% -5.32% -0.12% 1.31% 1.92% 7.79% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 79.83 108.33 112.82 107.52 97.44 118.73 167.70 -11.63%
EPS -8.01 -10.07 -8.95 -0.20 2.48 3.59 14.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6008 1.6938 1.6829 1.7082 1.8927 1.8693 1.8603 -2.47%
Adjusted Per Share Value based on latest NOSH - 49,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 79.60 108.03 112.49 107.18 97.05 118.28 149.48 -9.96%
EPS -7.99 -10.04 -8.92 -0.20 2.47 3.58 12.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5961 1.6891 1.6779 1.7028 1.8852 1.8623 1.6581 -0.63%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.56 0.55 0.59 0.81 0.94 1.00 0.00 -
P/RPS 0.70 0.51 0.52 0.75 0.96 0.84 0.00 -
P/EPS -6.99 -5.46 -6.59 -405.00 37.90 27.86 0.00 -
EY -14.31 -18.31 -15.17 -0.25 2.64 3.59 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.35 0.47 0.50 0.53 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 29/11/05 29/11/04 21/11/03 25/11/02 28/11/01 -
Price 0.58 0.62 0.58 0.85 0.93 0.96 0.00 -
P/RPS 0.73 0.57 0.51 0.79 0.95 0.81 0.00 -
P/EPS -7.24 -6.16 -6.48 -425.00 37.50 26.74 0.00 -
EY -13.81 -16.24 -15.43 -0.24 2.67 3.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.37 0.34 0.50 0.49 0.51 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