[AIKBEE] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -92.12%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 85,609 59,330 39,961 19,510 96,233 74,975 49,655 43.63%
PBT 3,875 2,909 1,757 920 11,499 9,715 6,568 -29.58%
Tax -1,821 -1,115 -685 -325 -3,945 -3,237 -2,192 -11.59%
NP 2,054 1,794 1,072 595 7,554 6,478 4,376 -39.51%
-
NP to SH 2,054 1,794 1,072 595 7,554 6,478 4,376 -39.51%
-
Tax Rate 46.99% 38.33% 38.99% 35.33% 34.31% 33.32% 33.37% -
Total Cost 83,555 57,536 38,889 18,915 88,679 68,497 45,279 50.27%
-
Net Worth 87,370 93,412 94,841 94,309 86,482 83,167 76,535 9.20%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,657 - - -
Div Payout % - - - - 21.94% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 87,370 93,412 94,841 94,309 86,482 83,167 76,535 9.20%
NOSH 50,046 49,972 50,093 49,999 46,032 44,706 42,036 12.29%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 2.40% 3.02% 2.68% 3.05% 7.85% 8.64% 8.81% -
ROE 2.35% 1.92% 1.13% 0.63% 8.73% 7.79% 5.72% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 171.06 118.73 79.77 39.02 209.05 167.70 118.12 27.91%
EPS 4.11 3.59 2.14 1.19 16.41 14.49 10.41 -46.09%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.7458 1.8693 1.8933 1.8862 1.8787 1.8603 1.8207 -2.75%
Adjusted Per Share Value based on latest NOSH - 49,999
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 170.68 118.28 79.67 38.90 191.86 149.48 99.00 43.63%
EPS 4.10 3.58 2.14 1.19 15.06 12.92 8.72 -39.45%
DPS 0.00 0.00 0.00 0.00 3.30 0.00 0.00 -
NAPS 1.7419 1.8623 1.8908 1.8802 1.7242 1.6581 1.5259 9.20%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 - - - -
Price 0.94 1.00 1.41 1.74 0.00 0.00 0.00 -
P/RPS 0.55 0.84 1.77 4.46 0.00 0.00 0.00 -
P/EPS 22.90 27.86 65.89 146.22 0.00 0.00 0.00 -
EY 4.37 3.59 1.52 0.68 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.54 0.53 0.74 0.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 28/02/03 25/11/02 26/08/02 28/05/02 26/02/02 28/11/01 29/08/01 -
Price 0.92 0.96 1.17 1.44 0.00 0.00 0.00 -
P/RPS 0.54 0.81 1.47 3.69 0.00 0.00 0.00 -
P/EPS 22.42 26.74 54.67 121.01 0.00 0.00 0.00 -
EY 4.46 3.74 1.83 0.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.51 0.62 0.76 0.00 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