[AIKBEE] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 30.94%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 66,568 60,450 61,247 53,037 78,215 82,241 78,209 -2.64%
PBT -1,595 -5,791 -7,486 -8,724 -6,493 -5,605 -2,427 -6.75%
Tax -281 1,153 770 1,600 844 260 82 -
NP -1,876 -4,638 -6,716 -7,124 -5,649 -5,345 -2,345 -3.64%
-
NP to SH -1,876 -4,638 -6,716 -7,124 -5,649 -5,345 -2,345 -3.64%
-
Tax Rate - - - - - - - -
Total Cost 68,444 65,088 67,963 60,161 83,864 87,586 80,554 -2.67%
-
Net Worth 74,754 76,629 70,225 76,898 84,020 83,274 88,656 -2.80%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 74,754 76,629 70,225 76,898 84,020 83,274 88,656 -2.80%
NOSH 50,026 50,022 50,014 49,986 49,982 49,999 50,020 0.00%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin -2.82% -7.67% -10.97% -13.43% -7.22% -6.50% -3.00% -
ROE -2.51% -6.05% -9.56% -9.26% -6.72% -6.42% -2.65% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 133.07 120.85 122.46 106.10 156.49 164.48 156.35 -2.65%
EPS -3.75 -9.28 -13.43 -14.25 -11.30 -10.69 -4.69 -3.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4943 1.5319 1.4041 1.5384 1.681 1.6655 1.7724 -2.80%
Adjusted Per Share Value based on latest NOSH - 49,999
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 132.71 120.52 122.11 105.74 155.93 163.96 155.92 -2.64%
EPS -3.74 -9.25 -13.39 -14.20 -11.26 -10.66 -4.68 -3.66%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.4904 1.5277 1.4001 1.5331 1.6751 1.6602 1.7675 -2.80%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.52 0.45 0.40 0.55 0.54 0.58 0.84 -
P/RPS 0.39 0.37 0.33 0.52 0.35 0.35 0.54 -5.27%
P/EPS -13.87 -4.85 -2.98 -3.86 -4.78 -5.43 -17.92 -4.17%
EY -7.21 -20.60 -33.57 -25.91 -20.93 -18.43 -5.58 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.29 0.28 0.36 0.32 0.35 0.47 -4.79%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 28/02/11 25/02/10 27/02/09 29/02/08 28/02/07 28/02/06 28/02/05 -
Price 0.52 0.51 0.41 0.49 0.58 0.54 0.84 -
P/RPS 0.39 0.42 0.33 0.46 0.37 0.33 0.54 -5.27%
P/EPS -13.87 -5.50 -3.05 -3.44 -5.13 -5.05 -17.92 -4.17%
EY -7.21 -18.18 -32.75 -29.09 -19.49 -19.80 -5.58 4.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.29 0.32 0.35 0.32 0.47 -4.79%

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