[AIKBEE] QoQ Quarter Result on 31-Dec-2003 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -222.57%
YoY- -298.46%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 19,844 20,113 13,801 23,239 14,881 17,678 16,120 14.81%
PBT -209 260 -10 -796 967 891 845 -
Tax 61 -178 -25 280 -546 -482 -436 -
NP -148 82 -35 -516 421 409 409 -
-
NP to SH -148 82 -35 -516 421 409 409 -
-
Tax Rate - 68.46% - - 56.46% 54.10% 51.60% -
Total Cost 19,992 20,031 13,836 23,755 14,460 17,269 15,711 17.37%
-
Net Worth 84,271 87,693 85,474 87,894 94,860 94,104 93,815 -6.88%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 84,271 87,693 85,474 87,894 94,860 94,104 93,815 -6.88%
NOSH 49,333 51,250 49,999 50,000 50,119 49,878 49,878 -0.72%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -0.75% 0.41% -0.25% -2.22% 2.83% 2.31% 2.54% -
ROE -0.18% 0.09% -0.04% -0.59% 0.44% 0.43% 0.44% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 40.22 39.24 27.60 46.48 29.69 35.44 32.32 15.64%
EPS -0.30 0.16 -0.07 -1.03 0.84 0.82 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7082 1.7111 1.7095 1.7579 1.8927 1.8867 1.8809 -6.20%
Adjusted Per Share Value based on latest NOSH - 50,000
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.56 40.10 27.51 46.33 29.67 35.24 32.14 14.80%
EPS -0.30 0.16 -0.07 -1.03 0.84 0.82 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6801 1.7483 1.7041 1.7523 1.8912 1.8761 1.8704 -6.88%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.81 0.89 0.94 0.93 0.94 0.94 0.88 -
P/RPS 2.01 2.27 3.41 2.00 3.17 2.65 2.72 -18.21%
P/EPS -270.00 556.25 -1,342.86 -90.12 111.90 114.63 107.32 -
EY -0.37 0.18 -0.07 -1.11 0.89 0.87 0.93 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.52 0.55 0.53 0.50 0.50 0.47 0.00%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 26/08/03 30/05/03 -
Price 0.85 0.82 0.88 0.92 0.93 1.02 0.93 -
P/RPS 2.11 2.09 3.19 1.98 3.13 2.88 2.88 -18.68%
P/EPS -283.33 512.50 -1,257.14 -89.15 110.71 124.39 113.41 -
EY -0.35 0.20 -0.08 -1.12 0.90 0.80 0.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.48 0.51 0.52 0.49 0.54 0.49 1.35%

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