[AIKBEE] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- -119.36%
YoY- -108.56%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 78,209 71,677 67,828 55,204 71,918 64,905 67,596 10.16%
PBT -2,427 54 500 -40 1,907 3,604 3,472 -
Tax 82 -187 -406 -100 -1,184 -1,952 -1,836 -
NP -2,345 -133 94 -140 723 1,652 1,636 -
-
NP to SH -2,345 -133 94 -140 723 1,652 1,636 -
-
Tax Rate - 346.30% 81.20% - 62.09% 54.16% 52.88% -
Total Cost 80,554 71,810 67,734 55,344 71,195 63,253 65,960 14.18%
-
Net Worth 88,656 85,409 89,357 85,474 85,393 94,558 94,104 -3.88%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 88,656 85,409 89,357 85,474 85,393 94,558 94,104 -3.88%
NOSH 50,020 49,999 52,222 49,999 49,931 49,959 49,878 0.18%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -3.00% -0.19% 0.14% -0.25% 1.01% 2.55% 2.42% -
ROE -2.65% -0.16% 0.11% -0.16% 0.85% 1.75% 1.74% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 156.35 143.36 129.88 110.41 144.03 129.92 135.52 9.95%
EPS -4.69 -0.27 0.18 -0.28 1.45 3.31 3.28 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7724 1.7082 1.7111 1.7095 1.7102 1.8927 1.8867 -4.06%
Adjusted Per Share Value based on latest NOSH - 49,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 155.92 142.90 135.23 110.06 143.38 129.40 134.76 10.16%
EPS -4.68 -0.27 0.19 -0.28 1.44 3.29 3.26 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7675 1.7028 1.7815 1.7041 1.7025 1.8852 1.8761 -3.87%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.81 0.89 0.94 0.93 0.94 0.94 -
P/RPS 0.54 0.57 0.69 0.85 0.65 0.72 0.69 -15.01%
P/EPS -17.92 -303.75 494.44 -335.71 64.23 28.43 28.66 -
EY -5.58 -0.33 0.20 -0.30 1.56 3.52 3.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.52 0.55 0.54 0.50 0.50 -4.02%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 26/08/03 -
Price 0.84 0.85 0.82 0.88 0.92 0.93 1.02 -
P/RPS 0.54 0.59 0.63 0.80 0.64 0.72 0.75 -19.58%
P/EPS -17.92 -318.75 455.56 -314.29 63.54 28.13 31.10 -
EY -5.58 -0.31 0.22 -0.32 1.57 3.56 3.22 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.48 0.51 0.54 0.49 0.54 -8.80%

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