[AIKBEE] QoQ Quarter Result on 31-Mar-2003 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- 57.31%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 23,239 14,881 17,678 16,120 26,279 19,369 20,451 8.86%
PBT -796 967 891 845 966 1,152 837 -
Tax 280 -546 -482 -436 -706 -430 -360 -
NP -516 421 409 409 260 722 477 -
-
NP to SH -516 421 409 409 260 722 477 -
-
Tax Rate - 56.46% 54.10% 51.60% 73.08% 37.33% 43.01% -
Total Cost 23,755 14,460 17,269 15,711 26,019 18,647 19,974 12.21%
-
Net Worth 87,894 94,860 94,104 93,815 49,736 93,724 95,063 -5.07%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 87,894 94,860 94,104 93,815 49,736 93,724 95,063 -5.07%
NOSH 50,000 50,119 49,878 49,878 49,736 50,138 50,210 -0.27%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.22% 2.83% 2.31% 2.54% 0.99% 3.73% 2.33% -
ROE -0.59% 0.44% 0.43% 0.44% 0.52% 0.77% 0.50% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.48 29.69 35.44 32.32 52.84 38.63 40.73 9.17%
EPS -1.03 0.84 0.82 0.82 0.52 1.44 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7579 1.8927 1.8867 1.8809 1.00 1.8693 1.8933 -4.81%
Adjusted Per Share Value based on latest NOSH - 49,878
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 46.33 29.67 35.24 32.14 52.39 38.62 40.77 8.87%
EPS -1.03 0.84 0.82 0.82 0.52 1.44 0.95 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7523 1.8912 1.8761 1.8704 0.9916 1.8686 1.8953 -5.08%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 0.93 0.94 0.94 0.88 0.94 1.00 1.41 -
P/RPS 2.00 3.17 2.65 2.72 1.78 2.59 3.46 -30.53%
P/EPS -90.12 111.90 114.63 107.32 179.82 69.44 148.42 -
EY -1.11 0.89 0.87 0.93 0.56 1.44 0.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.50 0.50 0.47 0.94 0.53 0.74 -19.90%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 25/11/02 26/08/02 -
Price 0.92 0.93 1.02 0.93 0.92 0.96 1.17 -
P/RPS 1.98 3.13 2.88 2.88 1.74 2.49 2.87 -21.87%
P/EPS -89.15 110.71 124.39 113.41 175.99 66.67 123.16 -
EY -1.12 0.90 0.80 0.88 0.57 1.50 0.81 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.49 0.54 0.49 0.92 0.51 0.62 -11.03%

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