[AIKBEE] YoY Quarter Result on 30-Sep-2003 [#3]

Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 2.93%
YoY- -41.69%
View:
Show?
Quarter Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 17,416 21,951 19,844 14,881 19,369 25,320 0 -
PBT -789 -1,837 -209 967 1,152 3,147 0 -
Tax 0 0 61 -546 -430 -1,045 0 -
NP -789 -1,837 -148 421 722 2,102 0 -
-
NP to SH -789 -1,837 -148 421 722 2,102 0 -
-
Tax Rate - - - 56.46% 37.33% 33.21% - -
Total Cost 18,205 23,788 19,992 14,460 18,647 23,218 0 -
-
Net Worth 84,582 84,236 84,271 94,860 93,724 83,198 0 -
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 84,582 84,236 84,271 94,860 93,724 83,198 0 -
NOSH 49,936 50,054 49,333 50,119 50,138 44,723 0 -
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -4.53% -8.37% -0.75% 2.83% 3.73% 8.30% 0.00% -
ROE -0.93% -2.18% -0.18% 0.44% 0.77% 2.53% 0.00% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.88 43.85 40.22 29.69 38.63 56.61 0.00 -
EPS -1.58 -3.67 -0.30 0.84 1.44 4.70 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6938 1.6829 1.7082 1.8927 1.8693 1.8603 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,119
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 34.72 43.76 39.56 29.67 38.62 50.48 0.00 -
EPS -1.57 -3.66 -0.30 0.84 1.44 4.19 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6863 1.6794 1.6801 1.8912 1.8686 1.6587 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - - -
Price 0.55 0.59 0.81 0.94 1.00 0.00 0.00 -
P/RPS 1.58 1.35 2.01 3.17 2.59 0.00 0.00 -
P/EPS -34.81 -16.08 -270.00 111.90 69.44 0.00 0.00 -
EY -2.87 -6.22 -0.37 0.89 1.44 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.47 0.50 0.53 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 30/11/06 29/11/05 29/11/04 21/11/03 25/11/02 28/11/01 - -
Price 0.62 0.58 0.85 0.93 0.96 0.00 0.00 -
P/RPS 1.78 1.32 2.11 3.13 2.49 0.00 0.00 -
P/EPS -39.24 -15.80 -283.33 110.71 66.67 0.00 0.00 -
EY -2.55 -6.33 -0.35 0.90 1.50 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.37 0.34 0.50 0.49 0.51 0.00 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