[AIKBEE] YoY TTM Result on 30-Jun-2004 [#2]

Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -117.2%
YoY- -102.67%
View:
Show?
TTM Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 63,838 83,986 78,863 72,034 79,446 86,582 49,655 4.27%
PBT -7,194 -7,474 -5,321 421 3,854 6,598 6,568 -
Tax 1,218 520 213 -469 -2,054 -2,447 -2,192 -
NP -5,976 -6,954 -5,108 -48 1,800 4,151 4,376 -
-
NP to SH -5,976 -6,954 -5,108 -48 1,800 4,151 4,376 -
-
Tax Rate - - - 111.40% 53.30% 37.09% 33.37% -
Total Cost 69,814 90,940 83,971 72,082 77,646 82,431 45,279 7.47%
-
Net Worth 79,469 85,146 85,900 87,693 94,104 95,063 76,494 0.63%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - 1,655 - -
Div Payout % - - - - - 39.88% - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 79,469 85,146 85,900 87,693 94,104 95,063 76,494 0.63%
NOSH 49,999 49,807 49,950 51,250 49,878 50,210 42,013 2.94%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin -9.36% -8.28% -6.48% -0.07% 2.27% 4.79% 8.81% -
ROE -7.52% -8.17% -5.95% -0.05% 1.91% 4.37% 5.72% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 127.68 168.62 157.88 140.55 159.28 172.44 118.19 1.29%
EPS -11.95 -13.96 -10.23 -0.09 3.61 8.27 10.42 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.5894 1.7095 1.7197 1.7111 1.8867 1.8933 1.8207 -2.23%
Adjusted Per Share Value based on latest NOSH - 51,250
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 127.27 167.44 157.23 143.61 158.39 172.62 99.00 4.27%
EPS -11.91 -13.86 -10.18 -0.10 3.59 8.28 8.72 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.5844 1.6975 1.7126 1.7483 1.8761 1.8953 1.525 0.63%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 28/06/02 - -
Price 0.56 0.54 0.57 0.89 0.94 1.41 0.00 -
P/RPS 0.44 0.32 0.36 0.63 0.59 0.82 0.00 -
P/EPS -4.69 -3.87 -5.57 -950.26 26.05 17.06 0.00 -
EY -21.34 -25.85 -17.94 -0.11 3.84 5.86 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.34 0.00 -
P/NAPS 0.35 0.32 0.33 0.52 0.50 0.74 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 30/08/07 30/08/06 29/08/05 27/08/04 26/08/03 26/08/02 - -
Price 0.56 0.50 0.59 0.82 1.02 1.17 0.00 -
P/RPS 0.44 0.30 0.37 0.58 0.64 0.68 0.00 -
P/EPS -4.69 -3.58 -5.77 -875.52 28.26 14.15 0.00 -
EY -21.34 -27.92 -17.33 -0.11 3.54 7.07 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 2.82 0.00 -
P/NAPS 0.35 0.29 0.34 0.48 0.54 0.62 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