[AIKBEE] YoY TTM 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- -51.77%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 78,216 81,688 78,305 71,918 85,609 96,276 -4.06%
PBT -6,493 -5,605 -2,432 1,907 3,875 11,409 -
Tax 844 260 10 -1,184 -1,821 -3,954 -
NP -5,649 -5,345 -2,422 723 2,054 7,455 -
-
NP to SH -5,649 -5,345 -2,422 723 2,054 7,455 -
-
Tax Rate - - - 62.09% 46.99% 34.66% -
Total Cost 83,865 87,033 80,727 71,195 83,555 88,821 -1.14%
-
Net Worth 84,140 83,165 88,583 87,894 49,736 45,982 12.83%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 1,655 -
Div Payout % - - - - - 22.21% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 84,140 83,165 88,583 87,894 49,736 45,982 12.83%
NOSH 50,077 49,943 50,021 50,000 49,736 45,982 1.71%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -7.22% -6.54% -3.09% 1.01% 2.40% 7.74% -
ROE -6.71% -6.43% -2.73% 0.82% 4.13% 16.21% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 156.19 163.56 156.54 143.84 172.12 209.37 -5.68%
EPS -11.28 -10.70 -4.84 1.45 4.13 16.21 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.6802 1.6652 1.7709 1.7579 1.00 1.00 10.92%
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 155.94 162.86 156.11 143.38 170.68 191.94 -4.06%
EPS -11.26 -10.66 -4.83 1.44 4.10 14.86 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 -
NAPS 1.6775 1.6581 1.7661 1.7523 0.9916 0.9167 12.83%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.54 0.58 0.84 0.93 0.94 0.00 -
P/RPS 0.35 0.35 0.54 0.65 0.55 0.00 -
P/EPS -4.79 -5.42 -17.35 64.32 22.76 0.00 -
EY -20.89 -18.45 -5.76 1.55 4.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.47 0.53 0.94 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 -
Price 0.58 0.54 0.84 0.92 0.92 0.00 -
P/RPS 0.37 0.33 0.54 0.64 0.53 0.00 -
P/EPS -5.14 -5.05 -17.35 63.62 22.28 0.00 -
EY -19.45 -19.82 -5.76 1.57 4.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.47 0.52 0.92 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