[AIKBEE] YoY TTM Result on 30-Jun-2011 [#2]

Announcement Date
25-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 19.12%
YoY- 69.44%
View:
Show?
TTM Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 78,844 52,508 68,768 58,315 63,838 83,986 78,863 -0.00%
PBT -938 -4,708 -5,427 -7,669 -7,194 -7,474 -5,321 -25.10%
Tax -390 362 970 1,534 1,218 520 213 -
NP -1,328 -4,346 -4,457 -6,135 -5,976 -6,954 -5,108 -20.10%
-
NP to SH -1,328 -4,346 -4,457 -6,135 -5,976 -6,954 -5,108 -20.10%
-
Tax Rate - - - - - - - -
Total Cost 80,172 56,854 73,225 64,450 69,814 90,940 83,971 -0.76%
-
Net Worth 73,718 75,226 69,064 73,417 79,469 85,146 85,900 -2.51%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 73,718 75,226 69,064 73,417 79,469 85,146 85,900 -2.51%
NOSH 49,655 49,782 50,134 50,056 49,999 49,807 49,950 -0.09%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin -1.68% -8.28% -6.48% -10.52% -9.36% -8.28% -6.48% -
ROE -1.80% -5.78% -6.45% -8.36% -7.52% -8.17% -5.95% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 158.78 105.47 137.17 116.50 127.68 168.62 157.88 0.09%
EPS -2.67 -8.73 -8.89 -12.26 -11.95 -13.96 -10.23 -20.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4846 1.5111 1.3776 1.4667 1.5894 1.7095 1.7197 -2.41%
Adjusted Per Share Value based on latest NOSH - 49,655
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 157.19 104.68 137.10 116.26 127.27 167.44 157.23 -0.00%
EPS -2.65 -8.66 -8.89 -12.23 -11.91 -13.86 -10.18 -20.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4697 1.4998 1.3769 1.4637 1.5844 1.6975 1.7126 -2.51%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 0.60 0.53 0.52 0.48 0.56 0.54 0.57 -
P/RPS 0.38 0.50 0.38 0.41 0.44 0.32 0.36 0.90%
P/EPS -22.43 -6.07 -5.85 -3.92 -4.69 -3.87 -5.57 26.11%
EY -4.46 -16.47 -17.10 -25.53 -21.34 -25.85 -17.94 -20.69%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.35 0.38 0.33 0.35 0.32 0.33 3.25%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 25/08/11 18/08/10 28/08/09 29/08/08 30/08/07 30/08/06 29/08/05 -
Price 0.61 0.47 0.44 0.49 0.56 0.50 0.59 -
P/RPS 0.38 0.45 0.32 0.42 0.44 0.30 0.37 0.44%
P/EPS -22.81 -5.38 -4.95 -4.00 -4.69 -3.58 -5.77 25.73%
EY -4.38 -18.57 -20.20 -25.01 -21.34 -27.92 -17.33 -20.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.31 0.32 0.33 0.35 0.29 0.34 3.16%

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