[AIKBEE] YoY Quarter Result on 30-Sep-2010 [#3]

Announcement Date
29-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 7.86%
YoY- 65.49%
View:
Show?
Quarter Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 19,897 17,097 16,806 14,610 17,536 17,416 21,951 -1.62%
PBT -147 -295 -1,226 -1,256 290 -789 -1,837 -34.34%
Tax -169 -127 3 221 279 0 0 -
NP -316 -422 -1,223 -1,035 569 -789 -1,837 -25.41%
-
NP to SH -316 -422 -1,223 -1,035 569 -789 -1,837 -25.41%
-
Tax Rate - - - - -96.21% - - -
Total Cost 20,213 17,519 18,029 15,645 16,967 18,205 23,788 -2.67%
-
Net Worth 74,144 75,492 67,544 72,300 79,899 84,582 84,236 -2.10%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 74,144 75,492 67,544 72,300 79,899 84,582 84,236 -2.10%
NOSH 50,158 50,238 49,918 50,000 49,912 49,936 50,054 0.03%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin -1.59% -2.47% -7.28% -7.08% 3.24% -4.53% -8.37% -
ROE -0.43% -0.56% -1.81% -1.43% 0.71% -0.93% -2.18% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.67 34.03 33.67 29.22 35.13 34.88 43.85 -1.65%
EPS -0.63 -0.84 -2.45 -2.07 1.14 -1.58 -3.67 -25.44%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.5027 1.3531 1.446 1.6008 1.6938 1.6829 -2.13%
Adjusted Per Share Value based on latest NOSH - 50,238
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 39.67 34.09 33.51 29.13 34.96 34.72 43.76 -1.62%
EPS -0.63 -0.84 -2.44 -2.06 1.13 -1.57 -3.66 -25.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4782 1.5051 1.3466 1.4414 1.5929 1.6863 1.6794 -2.10%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 0.91 0.46 0.42 0.48 0.56 0.55 0.59 -
P/RPS 2.29 1.35 1.25 1.64 1.59 1.58 1.35 9.20%
P/EPS -144.44 -54.76 -17.14 -23.19 49.12 -34.81 -16.08 44.15%
EY -0.69 -1.83 -5.83 -4.31 2.04 -2.87 -6.22 -30.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.31 0.31 0.33 0.35 0.32 0.35 9.99%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 29/11/11 29/11/10 30/11/09 28/11/08 29/11/07 30/11/06 29/11/05 -
Price 0.955 0.48 0.44 0.38 0.58 0.62 0.58 -
P/RPS 2.41 1.41 1.31 1.30 1.65 1.78 1.32 10.54%
P/EPS -151.59 -57.14 -17.96 -18.36 50.88 -39.24 -15.80 45.74%
EY -0.66 -1.75 -5.57 -5.45 1.97 -2.55 -6.33 -31.38%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.32 0.33 0.26 0.36 0.37 0.34 11.39%

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