[AIKBEE] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 18.92%
YoY- 27.35%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 55,935 60,450 70,964 68,768 65,689 61,248 55,389 0.65%
PBT -5,730 -5,790 -5,397 -5,427 -6,192 -7,486 -9,215 -27.16%
Tax 1,094 1,153 752 970 695 770 1,476 -18.11%
NP -4,636 -4,637 -4,645 -4,457 -5,497 -6,716 -7,739 -28.95%
-
NP to SH -4,636 -4,637 -4,645 -4,457 -5,497 -6,716 -7,739 -28.95%
-
Tax Rate - - - - - - - -
Total Cost 60,571 65,087 75,609 73,225 71,186 67,964 63,128 -2.72%
-
Net Worth 75,883 70,095 67,544 69,064 69,625 70,204 72,300 3.28%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 75,883 70,095 67,544 69,064 69,625 70,204 72,300 3.28%
NOSH 49,913 49,999 49,918 50,134 50,000 49,999 50,000 -0.11%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin -8.29% -7.67% -6.55% -6.48% -8.37% -10.97% -13.97% -
ROE -6.11% -6.62% -6.88% -6.45% -7.90% -9.57% -10.70% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 112.06 120.90 142.16 137.17 131.38 122.50 110.78 0.76%
EPS -9.29 -9.27 -9.31 -8.89 -10.99 -13.43 -15.48 -28.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5203 1.4019 1.3531 1.3776 1.3925 1.4041 1.446 3.40%
Adjusted Per Share Value based on latest NOSH - 50,134
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 111.52 120.52 141.48 137.10 130.96 122.11 110.43 0.65%
EPS -9.24 -9.24 -9.26 -8.89 -10.96 -13.39 -15.43 -28.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.5129 1.3975 1.3466 1.3769 1.3881 1.3997 1.4414 3.28%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.49 0.45 0.42 0.52 0.42 0.40 0.48 -
P/RPS 0.44 0.37 0.30 0.38 0.32 0.33 0.43 1.54%
P/EPS -5.28 -4.85 -4.51 -5.85 -3.82 -2.98 -3.10 42.66%
EY -18.96 -20.61 -22.16 -17.10 -26.18 -33.58 -32.25 -29.84%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.32 0.31 0.38 0.30 0.28 0.33 -2.03%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 30/11/09 28/08/09 29/05/09 27/02/09 28/11/08 -
Price 0.47 0.51 0.44 0.44 0.46 0.41 0.38 -
P/RPS 0.42 0.42 0.31 0.32 0.35 0.33 0.34 15.14%
P/EPS -5.06 -5.50 -4.73 -4.95 -4.18 -3.05 -2.46 61.80%
EY -19.76 -18.18 -21.15 -20.20 -23.90 -32.76 -40.73 -38.28%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.36 0.33 0.32 0.33 0.29 0.26 12.45%

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