[AIKBEE] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
26-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- -9.92%
YoY- -75.5%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 64,480 85,609 79,106 79,922 78,040 96,233 99,966 -25.36%
PBT 3,380 3,875 3,878 3,514 3,680 11,499 12,953 -59.19%
Tax -1,744 -1,821 -1,486 -1,370 -1,300 -3,945 -4,316 -45.37%
NP 1,636 2,054 2,392 2,144 2,380 7,554 8,637 -67.05%
-
NP to SH 1,636 2,054 2,392 2,144 2,380 7,554 8,637 -67.05%
-
Tax Rate 51.60% 46.99% 38.32% 38.99% 35.33% 34.31% 33.32% -
Total Cost 62,844 83,555 76,714 77,778 75,660 88,679 91,329 -22.07%
-
Net Worth 93,815 87,370 93,412 94,841 94,309 86,482 83,167 8.37%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - - - - - 1,657 - -
Div Payout % - - - - - 21.94% - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 93,815 87,370 93,412 94,841 94,309 86,482 83,167 8.37%
NOSH 49,878 50,046 49,972 50,093 49,999 46,032 44,706 7.57%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.54% 2.40% 3.02% 2.68% 3.05% 7.85% 8.64% -
ROE 1.74% 2.35% 2.56% 2.26% 2.52% 8.73% 10.39% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 129.28 171.06 158.30 159.55 156.08 209.05 223.61 -30.62%
EPS 3.28 4.11 4.79 4.28 4.76 16.41 19.32 -69.37%
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.8809 1.7458 1.8693 1.8933 1.8862 1.8787 1.8603 0.73%
Adjusted Per Share Value based on latest NOSH - 50,210
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 128.55 170.68 157.71 159.34 155.59 191.86 199.30 -25.36%
EPS 3.26 4.10 4.77 4.27 4.74 15.06 17.22 -67.06%
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.8704 1.7419 1.8623 1.8908 1.8802 1.7242 1.6581 8.37%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - - -
Price 0.88 0.94 1.00 1.41 1.74 0.00 0.00 -
P/RPS 0.68 0.55 0.63 0.88 1.11 0.00 0.00 -
P/EPS 26.83 22.90 20.89 32.94 36.55 0.00 0.00 -
EY 3.73 4.37 4.79 3.04 2.74 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.54 0.53 0.74 0.92 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 28/02/03 25/11/02 26/08/02 28/05/02 26/02/02 28/11/01 -
Price 0.93 0.92 0.96 1.17 1.44 0.00 0.00 -
P/RPS 0.72 0.54 0.61 0.73 0.92 0.00 0.00 -
P/EPS 28.35 22.42 20.06 27.34 30.25 0.00 0.00 -
EY 3.53 4.46 4.99 3.66 3.31 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.53 0.51 0.62 0.76 0.00 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