[AIKBEE] QoQ 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- -44.7%
YoY- -68.57%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 26,279 19,369 20,451 19,510 21,258 25,320 23,651 7.25%
PBT 966 1,152 837 920 1,784 3,147 3,682 -58.91%
Tax -706 -430 -360 -325 -708 -1,045 -1,199 -29.68%
NP 260 722 477 595 1,076 2,102 2,483 -77.69%
-
NP to SH 260 722 477 595 1,076 2,102 2,483 -77.69%
-
Tax Rate 73.08% 37.33% 43.01% 35.33% 39.69% 33.21% 32.56% -
Total Cost 26,019 18,647 19,974 18,915 20,182 23,218 21,168 14.70%
-
Net Worth 49,736 93,724 95,063 94,309 86,388 83,198 76,494 -24.88%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div - - - - 1,655 - - -
Div Payout % - - - - 153.85% - - -
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 49,736 93,724 95,063 94,309 86,388 83,198 76,494 -24.88%
NOSH 49,736 50,138 50,210 49,999 45,982 44,723 42,013 11.87%
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 0.99% 3.73% 2.33% 3.05% 5.06% 8.30% 10.50% -
ROE 0.52% 0.77% 0.50% 0.63% 1.25% 2.53% 3.25% -
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 52.84 38.63 40.73 39.02 46.23 56.61 56.29 -4.11%
EPS 0.52 1.44 0.95 1.19 2.34 4.70 5.91 -80.12%
DPS 0.00 0.00 0.00 0.00 3.60 0.00 0.00 -
NAPS 1.00 1.8693 1.8933 1.8862 1.8787 1.8603 1.8207 -32.85%
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 52.39 38.62 40.77 38.90 42.38 50.48 47.15 7.25%
EPS 0.52 1.44 0.95 1.19 2.15 4.19 4.95 -77.64%
DPS 0.00 0.00 0.00 0.00 3.30 0.00 0.00 -
NAPS 0.9916 1.8686 1.8953 1.8802 1.7223 1.6587 1.525 -24.88%
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 1.78 2.59 3.46 4.46 0.00 0.00 0.00 -
P/EPS 179.82 69.44 148.42 146.22 0.00 0.00 0.00 -
EY 0.56 1.44 0.67 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 0.94 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 1.74 2.49 2.87 3.69 0.00 0.00 0.00 -
P/EPS 175.99 66.67 123.16 121.01 0.00 0.00 0.00 -
EY 0.57 1.50 0.81 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 0.92 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