[AIKBEE] QoQ Cumulative Quarter Result on 31-Dec-2004 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -2245.0%
YoY- -424.34%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 56,423 34,472 15,816 78,209 53,758 33,914 13,801 155.46%
PBT -4,476 -2,639 -616 -2,427 41 250 -10 5729.71%
Tax 0 0 0 82 -141 -203 -25 -
NP -4,476 -2,639 -616 -2,345 -100 47 -35 2430.85%
-
NP to SH -4,476 -2,639 -616 -2,345 -100 47 -35 2430.85%
-
Tax Rate - - - - 343.90% 81.20% - -
Total Cost 60,899 37,111 16,432 80,554 53,858 33,867 13,836 168.33%
-
Net Worth 84,163 85,952 88,148 88,656 85,409 89,357 85,474 -1.02%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 84,163 85,952 88,148 88,656 85,409 89,357 85,474 -1.02%
NOSH 50,011 49,981 50,081 50,020 49,999 52,222 49,999 0.01%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -7.93% -7.66% -3.89% -3.00% -0.19% 0.14% -0.25% -
ROE -5.32% -3.07% -0.70% -2.65% -0.12% 0.05% -0.04% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 112.82 68.97 31.58 156.35 107.52 64.94 27.60 155.43%
EPS -8.95 -5.28 -1.23 -4.69 -0.20 0.09 -0.07 2430.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6829 1.7197 1.7601 1.7724 1.7082 1.7111 1.7095 -1.03%
Adjusted Per Share Value based on latest NOSH - 50,021
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 112.49 68.73 31.53 155.92 107.18 67.61 27.51 155.49%
EPS -8.92 -5.26 -1.23 -4.68 -0.20 0.09 -0.07 2424.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6779 1.7136 1.7574 1.7675 1.7028 1.7815 1.7041 -1.02%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.59 0.57 0.75 0.84 0.81 0.89 0.94 -
P/RPS 0.52 0.83 2.37 0.54 0.75 1.37 3.41 -71.42%
P/EPS -6.59 -10.80 -60.98 -17.92 -405.00 988.89 -1,342.86 -97.10%
EY -15.17 -9.26 -1.64 -5.58 -0.25 0.10 -0.07 3496.14%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.43 0.47 0.47 0.52 0.55 -25.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.58 0.59 0.60 0.84 0.85 0.82 0.88 -
P/RPS 0.51 0.86 1.90 0.54 0.79 1.26 3.19 -70.51%
P/EPS -6.48 -11.17 -48.78 -17.92 -425.00 911.11 -1,257.14 -97.00%
EY -15.43 -8.95 -2.05 -5.58 -0.24 0.11 -0.08 3227.57%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.47 0.50 0.48 0.51 -23.66%

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