[AIKBEE] YoY TTM Result on 31-Mar-2009 [#1]

Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 18.15%
YoY- 16.99%
View:
Show?
TTM Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 68,599 55,935 65,689 55,923 70,851 83,542 80,320 -2.59%
PBT -1,268 -5,730 -6,192 -7,936 -5,462 -8,849 -3,038 -13.54%
Tax -374 1,094 695 1,314 1,243 390 35 -
NP -1,642 -4,636 -5,497 -6,622 -4,219 -8,459 -3,003 -9.56%
-
NP to SH -1,642 -4,636 -5,497 -6,622 -4,219 -8,459 -3,003 -9.56%
-
Tax Rate - - - - - - - -
Total Cost 70,241 60,571 71,186 62,545 75,070 92,001 83,323 -2.80%
-
Net Worth 74,370 75,883 69,625 75,083 81,745 85,994 88,148 -2.79%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 74,370 75,883 69,625 75,083 81,745 85,994 88,148 -2.79%
NOSH 50,000 49,913 50,000 49,972 50,000 49,999 50,081 -0.02%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin -2.39% -8.29% -8.37% -11.84% -5.95% -10.13% -3.74% -
ROE -2.21% -6.11% -7.90% -8.82% -5.16% -9.84% -3.41% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 137.20 112.06 131.38 111.91 141.70 167.08 160.38 -2.56%
EPS -3.28 -9.29 -10.99 -13.25 -8.44 -16.92 -6.00 -9.57%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4874 1.5203 1.3925 1.5025 1.6349 1.7199 1.7601 -2.76%
Adjusted Per Share Value based on latest NOSH - 50,000
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 136.76 111.52 130.96 111.49 141.25 166.56 160.13 -2.59%
EPS -3.27 -9.24 -10.96 -13.20 -8.41 -16.86 -5.99 -9.59%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4827 1.5129 1.3881 1.4969 1.6297 1.7145 1.7574 -2.79%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 0.62 0.49 0.42 0.49 0.51 0.54 0.75 -
P/RPS 0.45 0.44 0.32 0.44 0.36 0.32 0.47 -0.72%
P/EPS -18.88 -5.28 -3.82 -3.70 -6.04 -3.19 -12.51 7.09%
EY -5.30 -18.96 -26.18 -27.04 -16.55 -31.33 -8.00 -6.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.32 0.30 0.33 0.31 0.31 0.43 -0.39%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 26/05/11 31/05/10 29/05/09 30/05/08 31/05/07 30/05/06 30/05/05 -
Price 0.60 0.47 0.46 0.60 0.59 0.50 0.60 -
P/RPS 0.44 0.42 0.35 0.54 0.42 0.30 0.37 2.92%
P/EPS -18.27 -5.06 -4.18 -4.53 -6.99 -2.96 -10.01 10.54%
EY -5.47 -19.76 -23.90 -22.09 -14.30 -33.84 -9.99 -9.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.31 0.33 0.40 0.36 0.29 0.34 2.74%

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