[AIKBEE] QoQ Quarter Result on 30-Jun-2004 [#2]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
27-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 334.29%
YoY- -79.95%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 15,816 24,547 19,844 20,113 13,801 23,239 14,881 4.14%
PBT -616 -2,473 -209 260 -10 -796 967 -
Tax 0 152 61 -178 -25 280 -546 -
NP -616 -2,321 -148 82 -35 -516 421 -
-
NP to SH -616 -2,321 -148 82 -35 -516 421 -
-
Tax Rate - - - 68.46% - - 56.46% -
Total Cost 16,432 26,868 19,992 20,031 13,836 23,755 14,460 8.88%
-
Net Worth 88,148 88,583 84,271 87,693 85,474 87,894 94,860 -4.77%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 88,148 88,583 84,271 87,693 85,474 87,894 94,860 -4.77%
NOSH 50,081 50,021 49,333 51,250 49,999 50,000 50,119 -0.05%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -3.89% -9.46% -0.75% 0.41% -0.25% -2.22% 2.83% -
ROE -0.70% -2.62% -0.18% 0.09% -0.04% -0.59% 0.44% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.58 49.07 40.22 39.24 27.60 46.48 29.69 4.19%
EPS -1.23 -4.64 -0.30 0.16 -0.07 -1.03 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7601 1.7709 1.7082 1.7111 1.7095 1.7579 1.8927 -4.72%
Adjusted Per Share Value based on latest NOSH - 51,250
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 31.53 48.94 39.56 40.10 27.51 46.33 29.67 4.13%
EPS -1.23 -4.63 -0.30 0.16 -0.07 -1.03 0.84 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7574 1.7661 1.6801 1.7483 1.7041 1.7523 1.8912 -4.76%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 0.75 0.84 0.81 0.89 0.94 0.93 0.94 -
P/RPS 2.37 1.71 2.01 2.27 3.41 2.00 3.17 -17.61%
P/EPS -60.98 -18.10 -270.00 556.25 -1,342.86 -90.12 111.90 -
EY -1.64 -5.52 -0.37 0.18 -0.07 -1.11 0.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.47 0.47 0.52 0.55 0.53 0.50 -9.55%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 30/05/05 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 -
Price 0.60 0.84 0.85 0.82 0.88 0.92 0.93 -
P/RPS 1.90 1.71 2.11 2.09 3.19 1.98 3.13 -28.28%
P/EPS -48.78 -18.10 -283.33 512.50 -1,257.14 -89.15 110.71 -
EY -2.05 -5.52 -0.35 0.20 -0.08 -1.12 0.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.47 0.50 0.48 0.51 0.52 0.49 -21.60%

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