[AIKBEE] QoQ Quarter Result on 31-Mar-2004 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 93.22%
YoY- -108.56%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 24,547 19,844 20,113 13,801 23,239 14,881 17,678 24.34%
PBT -2,473 -209 260 -10 -796 967 891 -
Tax 152 61 -178 -25 280 -546 -482 -
NP -2,321 -148 82 -35 -516 421 409 -
-
NP to SH -2,321 -148 82 -35 -516 421 409 -
-
Tax Rate - - 68.46% - - 56.46% 54.10% -
Total Cost 26,868 19,992 20,031 13,836 23,755 14,460 17,269 34.09%
-
Net Worth 88,583 84,271 87,693 85,474 87,894 94,860 94,104 -3.93%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 88,583 84,271 87,693 85,474 87,894 94,860 94,104 -3.93%
NOSH 50,021 49,333 51,250 49,999 50,000 50,119 49,878 0.19%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -9.46% -0.75% 0.41% -0.25% -2.22% 2.83% 2.31% -
ROE -2.62% -0.18% 0.09% -0.04% -0.59% 0.44% 0.43% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 49.07 40.22 39.24 27.60 46.48 29.69 35.44 24.10%
EPS -4.64 -0.30 0.16 -0.07 -1.03 0.84 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7709 1.7082 1.7111 1.7095 1.7579 1.8927 1.8867 -4.11%
Adjusted Per Share Value based on latest NOSH - 49,999
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 48.94 39.56 40.10 27.51 46.33 29.67 35.24 24.35%
EPS -4.63 -0.30 0.16 -0.07 -1.03 0.84 0.82 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7661 1.6801 1.7483 1.7041 1.7523 1.8912 1.8761 -3.93%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 0.84 0.81 0.89 0.94 0.93 0.94 0.94 -
P/RPS 1.71 2.01 2.27 3.41 2.00 3.17 2.65 -25.22%
P/EPS -18.10 -270.00 556.25 -1,342.86 -90.12 111.90 114.63 -
EY -5.52 -0.37 0.18 -0.07 -1.11 0.89 0.87 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.47 0.52 0.55 0.53 0.50 0.50 -4.02%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 28/02/05 29/11/04 27/08/04 28/05/04 27/02/04 21/11/03 26/08/03 -
Price 0.84 0.85 0.82 0.88 0.92 0.93 1.02 -
P/RPS 1.71 2.11 2.09 3.19 1.98 3.13 2.88 -29.24%
P/EPS -18.10 -283.33 512.50 -1,257.14 -89.15 110.71 124.39 -
EY -5.52 -0.35 0.20 -0.08 -1.12 0.90 0.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.47 0.50 0.48 0.51 0.52 0.49 0.54 -8.80%

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