[AIKBEE] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
29-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 91.36%
YoY- 67.76%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 60,450 51,996 35,190 17,632 61,247 42,279 27,670 68.12%
PBT -5,791 -3,323 -2,097 -748 -7,486 -5,411 -4,155 24.69%
Tax 1,153 771 768 168 770 789 568 60.11%
NP -4,638 -2,552 -1,329 -580 -6,716 -4,622 -3,587 18.63%
-
NP to SH -4,638 -2,552 -1,329 -580 -6,716 -4,622 -3,587 18.63%
-
Tax Rate - - - - - - - -
Total Cost 65,088 54,548 36,519 18,212 67,963 46,901 31,257 62.85%
-
Net Worth 76,629 67,708 68,776 69,625 70,225 72,331 73,375 2.92%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 76,629 67,708 68,776 69,625 70,225 72,331 73,375 2.92%
NOSH 50,022 50,039 49,924 50,000 50,014 50,021 50,027 -0.00%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -7.67% -4.91% -3.78% -3.29% -10.97% -10.93% -12.96% -
ROE -6.05% -3.77% -1.93% -0.83% -9.56% -6.39% -4.89% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.85 103.91 70.49 35.26 122.46 84.52 55.31 68.14%
EPS -9.28 -5.10 -2.66 -1.16 -13.43 -9.24 -7.17 18.70%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5319 1.3531 1.3776 1.3925 1.4041 1.446 1.4667 2.93%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 120.52 103.66 70.16 35.15 122.11 84.29 55.16 68.14%
EPS -9.25 -5.09 -2.65 -1.16 -13.39 -9.21 -7.15 18.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5277 1.3499 1.3712 1.3881 1.4001 1.442 1.4629 2.92%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.45 0.42 0.52 0.42 0.40 0.48 0.48 -
P/RPS 0.37 0.40 0.74 1.19 0.33 0.57 0.87 -43.35%
P/EPS -4.85 -8.24 -19.53 -36.21 -2.98 -5.19 -6.69 -19.25%
EY -20.60 -12.14 -5.12 -2.76 -33.57 -19.25 -14.94 23.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.31 0.38 0.30 0.28 0.33 0.33 -8.23%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 29/08/08 -
Price 0.51 0.44 0.44 0.46 0.41 0.38 0.49 -
P/RPS 0.42 0.42 0.62 1.30 0.33 0.45 0.89 -39.30%
P/EPS -5.50 -8.63 -16.53 -39.66 -3.05 -4.11 -6.83 -13.41%
EY -18.18 -11.59 -6.05 -2.52 -32.75 -24.32 -14.63 15.53%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.33 0.33 0.32 0.33 0.29 0.26 0.33 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