[AIKBEE] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 11.57%
YoY- -72.31%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 67,596 64,480 85,609 79,106 79,922 78,040 96,233 -21.03%
PBT 3,472 3,380 3,875 3,878 3,514 3,680 11,499 -55.09%
Tax -1,836 -1,744 -1,821 -1,486 -1,370 -1,300 -3,945 -40.02%
NP 1,636 1,636 2,054 2,392 2,144 2,380 7,554 -64.03%
-
NP to SH 1,636 1,636 2,054 2,392 2,144 2,380 7,554 -64.03%
-
Tax Rate 52.88% 51.60% 46.99% 38.32% 38.99% 35.33% 34.31% -
Total Cost 65,960 62,844 83,555 76,714 77,778 75,660 88,679 -17.95%
-
Net Worth 94,104 93,815 87,370 93,412 94,841 94,309 86,482 5.80%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - - - - 1,657 -
Div Payout % - - - - - - 21.94% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 94,104 93,815 87,370 93,412 94,841 94,309 86,482 5.80%
NOSH 49,878 49,878 50,046 49,972 50,093 49,999 46,032 5.51%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.42% 2.54% 2.40% 3.02% 2.68% 3.05% 7.85% -
ROE 1.74% 1.74% 2.35% 2.56% 2.26% 2.52% 8.73% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 135.52 129.28 171.06 158.30 159.55 156.08 209.05 -25.15%
EPS 3.28 3.28 4.11 4.79 4.28 4.76 16.41 -65.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.8867 1.8809 1.7458 1.8693 1.8933 1.8862 1.8787 0.28%
Adjusted Per Share Value based on latest NOSH - 50,138
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 134.76 128.55 170.68 157.71 159.34 155.59 191.86 -21.03%
EPS 3.26 3.26 4.10 4.77 4.27 4.74 15.06 -64.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 3.30 -
NAPS 1.8761 1.8704 1.7419 1.8623 1.8908 1.8802 1.7242 5.80%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.94 0.88 0.94 1.00 1.41 1.74 0.00 -
P/RPS 0.69 0.68 0.55 0.63 0.88 1.11 0.00 -
P/EPS 28.66 26.83 22.90 20.89 32.94 36.55 0.00 -
EY 3.49 3.73 4.37 4.79 3.04 2.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.47 0.54 0.53 0.74 0.92 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 28/02/03 25/11/02 26/08/02 28/05/02 26/02/02 -
Price 1.02 0.93 0.92 0.96 1.17 1.44 0.00 -
P/RPS 0.75 0.72 0.54 0.61 0.73 0.92 0.00 -
P/EPS 31.10 28.35 22.42 20.06 27.34 30.25 0.00 -
EY 3.22 3.53 4.46 4.99 3.66 3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.49 0.53 0.51 0.62 0.76 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