[AIKBEE] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
26-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ-0.0%
YoY- -23.69%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 55,204 71,918 64,905 67,596 64,480 85,609 79,106 -21.30%
PBT -40 1,907 3,604 3,472 3,380 3,875 3,878 -
Tax -100 -1,184 -1,952 -1,836 -1,744 -1,821 -1,486 -83.42%
NP -140 723 1,652 1,636 1,636 2,054 2,392 -
-
NP to SH -140 723 1,652 1,636 1,636 2,054 2,392 -
-
Tax Rate - 62.09% 54.16% 52.88% 51.60% 46.99% 38.32% -
Total Cost 55,344 71,195 63,253 65,960 62,844 83,555 76,714 -19.54%
-
Net Worth 85,474 85,393 94,558 94,104 93,815 87,370 93,412 -5.74%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 85,474 85,393 94,558 94,104 93,815 87,370 93,412 -5.74%
NOSH 49,999 49,931 49,959 49,878 49,878 50,046 49,972 0.03%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin -0.25% 1.01% 2.55% 2.42% 2.54% 2.40% 3.02% -
ROE -0.16% 0.85% 1.75% 1.74% 1.74% 2.35% 2.56% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 110.41 144.03 129.92 135.52 129.28 171.06 158.30 -21.33%
EPS -0.28 1.45 3.31 3.28 3.28 4.11 4.79 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7095 1.7102 1.8927 1.8867 1.8809 1.7458 1.8693 -5.77%
Adjusted Per Share Value based on latest NOSH - 49,878
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 110.06 143.38 129.40 134.76 128.55 170.68 157.71 -21.30%
EPS -0.28 1.44 3.29 3.26 3.26 4.10 4.77 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7041 1.7025 1.8852 1.8761 1.8704 1.7419 1.8623 -5.74%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 0.94 0.93 0.94 0.94 0.88 0.94 1.00 -
P/RPS 0.85 0.65 0.72 0.69 0.68 0.55 0.63 22.07%
P/EPS -335.71 64.23 28.43 28.66 26.83 22.90 20.89 -
EY -0.30 1.56 3.52 3.49 3.73 4.37 4.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.55 0.54 0.50 0.50 0.47 0.54 0.53 2.49%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 28/05/04 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 25/11/02 -
Price 0.88 0.92 0.93 1.02 0.93 0.92 0.96 -
P/RPS 0.80 0.64 0.72 0.75 0.72 0.54 0.61 19.79%
P/EPS -314.29 63.54 28.13 31.10 28.35 22.42 20.06 -
EY -0.32 1.57 3.56 3.22 3.53 4.46 4.99 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.54 0.49 0.54 0.49 0.53 0.51 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