[AIKBEE] YoY 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- 86.11%
YoY- 74.39%
View:
Show?
Quarter Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 17,558 14,479 12,087 19,100 18,656 20,113 17,678 -0.11%
PBT -1,348 -2,113 -2,380 -648 -2,023 260 891 -
Tax 600 325 105 130 0 -178 -482 -
NP -748 -1,788 -2,275 -518 -2,023 82 409 -
-
NP to SH -748 -1,788 -2,275 -518 -2,023 82 409 -
-
Tax Rate - - - - - 68.46% 54.10% -
Total Cost 18,306 16,267 14,362 19,618 20,679 20,031 17,269 0.97%
-
Net Worth 69,064 73,417 79,469 85,146 85,900 87,693 94,104 -5.02%
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 69,064 73,417 79,469 85,146 85,900 87,693 94,104 -5.02%
NOSH 50,134 50,056 49,999 49,807 49,950 51,250 49,878 0.08%
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 -4.26% -12.35% -18.82% -2.71% -10.84% 0.41% 2.31% -
ROE -1.08% -2.44% -2.86% -0.61% -2.36% 0.09% 0.43% -
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 35.02 28.93 24.17 38.35 37.35 39.24 35.44 -0.19%
EPS -1.50 -3.58 -4.55 -1.04 -4.05 0.16 0.82 -
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 35.00 28.87 24.10 38.08 37.19 40.10 35.24 -0.11%
EPS -1.49 -3.56 -4.54 -1.03 -4.03 0.16 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3769 1.4637 1.5844 1.6975 1.7126 1.7483 1.8761 -5.02%
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 1.48 1.66 2.32 1.41 1.53 2.27 2.65 -9.24%
P/EPS -34.85 -13.44 -12.31 -51.92 -14.07 556.25 114.63 -
EY -2.87 -7.44 -8.13 -1.93 -7.11 0.18 0.87 -
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 1.26 1.69 2.32 1.30 1.58 2.09 2.88 -12.85%
P/EPS -29.49 -13.72 -12.31 -48.08 -14.57 512.50 124.39 -
EY -3.39 -7.29 -8.13 -2.08 -6.86 0.20 0.80 -
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