[AIKBEE] QoQ Quarter Result on 30-Sep-2005 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
29-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- 9.19%
YoY- -1141.22%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 19,100 17,670 25,265 21,951 18,656 15,816 24,547 -15.44%
PBT -648 -3,860 -1,129 -1,837 -2,023 -616 -2,473 -59.15%
Tax 130 130 260 0 0 0 152 -9.92%
NP -518 -3,730 -869 -1,837 -2,023 -616 -2,321 -63.30%
-
NP to SH -518 -3,730 -869 -1,837 -2,023 -616 -2,321 -63.30%
-
Tax Rate - - - - - - - -
Total Cost 19,618 21,400 26,134 23,788 20,679 16,432 26,868 -18.96%
-
Net Worth 85,146 85,994 83,165 84,236 85,900 88,148 88,583 -2.61%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 85,146 85,994 83,165 84,236 85,900 88,148 88,583 -2.61%
NOSH 49,807 49,999 49,943 50,054 49,950 50,081 50,021 -0.28%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -2.71% -21.11% -3.44% -8.37% -10.84% -3.89% -9.46% -
ROE -0.61% -4.34% -1.04% -2.18% -2.36% -0.70% -2.62% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.35 35.34 50.59 43.85 37.35 31.58 49.07 -15.19%
EPS -1.04 -7.46 -1.74 -3.67 -4.05 -1.23 -4.64 -63.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7095 1.7199 1.6652 1.6829 1.7197 1.7601 1.7709 -2.33%
Adjusted Per Share Value based on latest NOSH - 50,054
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 38.08 35.23 50.37 43.76 37.19 31.53 48.94 -15.44%
EPS -1.03 -7.44 -1.73 -3.66 -4.03 -1.23 -4.63 -63.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6975 1.7145 1.6581 1.6794 1.7126 1.7574 1.7661 -2.61%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.54 0.54 0.58 0.59 0.57 0.75 0.84 -
P/RPS 1.41 1.53 1.15 1.35 1.53 2.37 1.71 -12.09%
P/EPS -51.92 -7.24 -33.33 -16.08 -14.07 -60.98 -18.10 102.27%
EY -1.93 -13.81 -3.00 -6.22 -7.11 -1.64 -5.52 -50.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.31 0.35 0.35 0.33 0.43 0.47 -22.66%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/08/06 30/05/06 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 -
Price 0.50 0.50 0.54 0.58 0.59 0.60 0.84 -
P/RPS 1.30 1.41 1.07 1.32 1.58 1.90 1.71 -16.74%
P/EPS -48.08 -6.70 -31.04 -15.80 -14.57 -48.78 -18.10 92.14%
EY -2.08 -14.92 -3.22 -6.33 -6.86 -2.05 -5.52 -47.92%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.29 0.32 0.34 0.34 0.34 0.47 -27.58%

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