[AIKBEE] QoQ Cumulative 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- 67.35%
YoY- -72.31%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 33,798 16,120 85,609 59,330 39,961 19,510 96,233 -50.31%
PBT 1,736 845 3,875 2,909 1,757 920 11,499 -71.74%
Tax -918 -436 -1,821 -1,115 -685 -325 -3,945 -62.26%
NP 818 409 2,054 1,794 1,072 595 7,554 -77.37%
-
NP to SH 818 409 2,054 1,794 1,072 595 7,554 -77.37%
-
Tax Rate 52.88% 51.60% 46.99% 38.33% 38.99% 35.33% 34.31% -
Total Cost 32,980 15,711 83,555 57,536 38,889 18,915 88,679 -48.37%
-
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 0.87% 0.44% 2.35% 1.92% 1.13% 0.63% 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 67.76 32.32 171.06 118.73 79.77 39.02 209.05 -52.91%
EPS 1.64 0.82 4.11 3.59 2.14 1.19 16.41 -78.55%
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 67.38 32.14 170.68 118.28 79.67 38.90 191.86 -50.31%
EPS 1.63 0.82 4.10 3.58 2.14 1.19 15.06 -77.38%
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 1.39 2.72 0.55 0.84 1.77 4.46 0.00 -
P/EPS 57.32 107.32 22.90 27.86 65.89 146.22 0.00 -
EY 1.74 0.93 4.37 3.59 1.52 0.68 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 1.51 2.88 0.54 0.81 1.47 3.69 0.00 -
P/EPS 62.20 113.41 22.42 26.74 54.67 121.01 0.00 -
EY 1.61 0.88 4.46 3.74 1.83 0.83 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