[AIKBEE] YoY Quarter Result on 31-Dec-2009 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- -70.56%
YoY- 0.38%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 22,222 8,454 18,968 13,109 24,030 25,265 24,547 -1.64%
PBT -286 -2,468 -2,075 -3,804 -1,196 -1,129 -2,473 -30.18%
Tax -131 382 -19 687 584 260 152 -
NP -417 -2,086 -2,094 -3,117 -612 -869 -2,321 -24.87%
-
NP to SH -417 -2,086 -2,094 -3,117 -612 -869 -2,321 -24.87%
-
Tax Rate - - - - - - - -
Total Cost 22,639 10,540 21,062 16,226 24,642 26,134 26,868 -2.81%
-
Net Worth 75,075 70,095 70,204 76,899 84,140 83,165 88,583 -2.71%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 75,075 70,095 70,204 76,899 84,140 83,165 88,583 -2.71%
NOSH 50,240 49,999 49,999 50,015 50,077 49,943 50,021 0.07%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -1.88% -24.67% -11.04% -23.78% -2.55% -3.44% -9.46% -
ROE -0.56% -2.98% -2.98% -4.05% -0.73% -1.04% -2.62% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.23 16.91 37.94 26.21 47.99 50.59 49.07 -1.71%
EPS -0.83 -4.17 -4.19 -6.23 -1.22 -1.74 -4.64 -24.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4943 1.4019 1.4041 1.5375 1.6802 1.6652 1.7709 -2.78%
Adjusted Per Share Value based on latest NOSH - 49,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 44.30 16.85 37.82 26.14 47.91 50.37 48.94 -1.64%
EPS -0.83 -4.16 -4.17 -6.21 -1.22 -1.73 -4.63 -24.90%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4967 1.3975 1.3997 1.5331 1.6775 1.6581 1.7661 -2.71%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.52 0.45 0.40 0.55 0.54 0.58 0.84 -
P/RPS 1.18 2.66 1.05 2.10 1.13 1.15 1.71 -5.99%
P/EPS -62.65 -10.79 -9.55 -8.83 -44.19 -33.33 -18.10 22.97%
EY -1.60 -9.27 -10.47 -11.33 -2.26 -3.00 -5.52 -18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.28 0.36 0.32 0.35 0.47 -4.79%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.52 0.51 0.41 0.49 0.58 0.54 0.84 -
P/RPS 1.18 3.02 1.08 1.87 1.21 1.07 1.71 -5.99%
P/EPS -62.65 -12.22 -9.79 -7.86 -47.46 -31.04 -18.10 22.97%
EY -1.60 -8.18 -10.21 -12.72 -2.11 -3.22 -5.52 -18.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.36 0.29 0.32 0.35 0.32 0.47 -4.79%

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