[AIKBEE] QoQ Cumulative Quarter Result on 31-Mar-2005 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
30-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 73.73%
YoY- -1660.0%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 82,241 56,423 34,472 15,816 78,209 53,758 33,914 80.20%
PBT -5,605 -4,476 -2,639 -616 -2,427 41 250 -
Tax 260 0 0 0 82 -141 -203 -
NP -5,345 -4,476 -2,639 -616 -2,345 -100 47 -
-
NP to SH -5,345 -4,476 -2,639 -616 -2,345 -100 47 -
-
Tax Rate - - - - - 343.90% 81.20% -
Total Cost 87,586 60,899 37,111 16,432 80,554 53,858 33,867 88.08%
-
Net Worth 83,274 84,163 85,952 88,148 88,656 85,409 89,357 -4.57%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 83,274 84,163 85,952 88,148 88,656 85,409 89,357 -4.57%
NOSH 49,999 50,011 49,981 50,081 50,020 49,999 52,222 -2.85%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -6.50% -7.93% -7.66% -3.89% -3.00% -0.19% 0.14% -
ROE -6.42% -5.32% -3.07% -0.70% -2.65% -0.12% 0.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 164.48 112.82 68.97 31.58 156.35 107.52 64.94 85.49%
EPS -10.69 -8.95 -5.28 -1.23 -4.69 -0.20 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6655 1.6829 1.7197 1.7601 1.7724 1.7082 1.7111 -1.77%
Adjusted Per Share Value based on latest NOSH - 50,081
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 163.96 112.49 68.73 31.53 155.92 107.18 67.61 80.21%
EPS -10.66 -8.92 -5.26 -1.23 -4.68 -0.20 0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6602 1.6779 1.7136 1.7574 1.7675 1.7028 1.7815 -4.58%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 0.58 0.59 0.57 0.75 0.84 0.81 0.89 -
P/RPS 0.35 0.52 0.83 2.37 0.54 0.75 1.37 -59.63%
P/EPS -5.43 -6.59 -10.80 -60.98 -17.92 -405.00 988.89 -
EY -18.43 -15.17 -9.26 -1.64 -5.58 -0.25 0.10 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.35 0.33 0.43 0.47 0.47 0.52 -23.14%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 -
Price 0.54 0.58 0.59 0.60 0.84 0.85 0.82 -
P/RPS 0.33 0.51 0.86 1.90 0.54 0.79 1.26 -58.96%
P/EPS -5.05 -6.48 -11.17 -48.78 -17.92 -425.00 911.11 -
EY -19.80 -15.43 -8.95 -2.05 -5.58 -0.24 0.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.34 0.34 0.34 0.47 0.50 0.48 -23.62%

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