[AIKBEE] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -56.23%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 71,677 67,828 55,204 71,918 64,905 67,596 64,480 7.28%
PBT 54 500 -40 1,907 3,604 3,472 3,380 -93.60%
Tax -187 -406 -100 -1,184 -1,952 -1,836 -1,744 -77.33%
NP -133 94 -140 723 1,652 1,636 1,636 -
-
NP to SH -133 94 -140 723 1,652 1,636 1,636 -
-
Tax Rate 346.30% 81.20% - 62.09% 54.16% 52.88% 51.60% -
Total Cost 71,810 67,734 55,344 71,195 63,253 65,960 62,844 9.27%
-
Net Worth 85,409 89,357 85,474 85,393 94,558 94,104 93,815 -6.05%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 85,409 89,357 85,474 85,393 94,558 94,104 93,815 -6.05%
NOSH 49,999 52,222 49,999 49,931 49,959 49,878 49,878 0.16%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.19% 0.14% -0.25% 1.01% 2.55% 2.42% 2.54% -
ROE -0.16% 0.11% -0.16% 0.85% 1.75% 1.74% 1.74% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 143.36 129.88 110.41 144.03 129.92 135.52 129.28 7.11%
EPS -0.27 0.18 -0.28 1.45 3.31 3.28 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7082 1.7111 1.7095 1.7102 1.8927 1.8867 1.8809 -6.20%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 142.90 135.23 110.06 143.38 129.40 134.76 128.55 7.28%
EPS -0.27 0.19 -0.28 1.44 3.29 3.26 3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7028 1.7815 1.7041 1.7025 1.8852 1.8761 1.8704 -6.05%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 0.89 0.94 0.93 0.94 0.94 0.88 -
P/RPS 0.57 0.69 0.85 0.65 0.72 0.69 0.68 -11.06%
P/EPS -303.75 494.44 -335.71 64.23 28.43 28.66 26.83 -
EY -0.33 0.20 -0.30 1.56 3.52 3.49 3.73 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.54 0.50 0.50 0.47 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 26/08/03 30/05/03 -
Price 0.85 0.82 0.88 0.92 0.93 1.02 0.93 -
P/RPS 0.59 0.63 0.80 0.64 0.72 0.75 0.72 -12.40%
P/EPS -318.75 455.56 -314.29 63.54 28.13 31.10 28.35 -
EY -0.31 0.22 -0.32 1.57 3.56 3.22 3.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.51 0.54 0.49 0.54 0.49 1.35%

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