[AIKBEE] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 14.49%
YoY- -72.81%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 48,679 33,798 16,120 85,609 59,330 39,961 19,510 83.85%
PBT 2,703 1,736 845 3,875 2,909 1,757 920 105.00%
Tax -1,464 -918 -436 -1,821 -1,115 -685 -325 172.50%
NP 1,239 818 409 2,054 1,794 1,072 595 62.99%
-
NP to SH 1,239 818 409 2,054 1,794 1,072 595 62.99%
-
Tax Rate 54.16% 52.88% 51.60% 46.99% 38.33% 38.99% 35.33% -
Total Cost 47,440 32,980 15,711 83,555 57,536 38,889 18,915 84.49%
-
Net Worth 94,558 94,104 93,815 87,370 93,412 94,841 94,309 0.17%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 94,558 94,104 93,815 87,370 93,412 94,841 94,309 0.17%
NOSH 49,959 49,878 49,878 50,046 49,972 50,093 49,999 -0.05%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 2.55% 2.42% 2.54% 2.40% 3.02% 2.68% 3.05% -
ROE 1.31% 0.87% 0.44% 2.35% 1.92% 1.13% 0.63% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 97.44 67.76 32.32 171.06 118.73 79.77 39.02 83.96%
EPS 2.48 1.64 0.82 4.11 3.59 2.14 1.19 63.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8927 1.8867 1.8809 1.7458 1.8693 1.8933 1.8862 0.22%
Adjusted Per Share Value based on latest NOSH - 49,736
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 97.05 67.38 32.14 170.68 118.28 79.67 38.90 83.84%
EPS 2.47 1.63 0.82 4.10 3.58 2.14 1.19 62.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.8852 1.8761 1.8704 1.7419 1.8623 1.8908 1.8802 0.17%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.94 0.94 0.88 0.94 1.00 1.41 1.74 -
P/RPS 0.96 1.39 2.72 0.55 0.84 1.77 4.46 -64.05%
P/EPS 37.90 57.32 107.32 22.90 27.86 65.89 146.22 -59.31%
EY 2.64 1.74 0.93 4.37 3.59 1.52 0.68 146.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.50 0.47 0.54 0.53 0.74 0.92 -33.37%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 26/08/03 30/05/03 28/02/03 25/11/02 26/08/02 28/05/02 -
Price 0.93 1.02 0.93 0.92 0.96 1.17 1.44 -
P/RPS 0.95 1.51 2.88 0.54 0.81 1.47 3.69 -59.49%
P/EPS 37.50 62.20 113.41 22.42 26.74 54.67 121.01 -54.17%
EY 2.67 1.61 0.88 4.46 3.74 1.83 0.83 117.76%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.54 0.49 0.53 0.51 0.62 0.76 -25.34%

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