[AIKBEE] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
25-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -33.22%
YoY- -57.2%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 79,446 82,219 85,609 80,631 86,582 89,782 96,276 -12.05%
PBT 3,854 3,800 3,875 4,604 6,598 9,443 11,409 -51.59%
Tax -2,054 -1,932 -1,821 -1,832 -2,447 -3,286 -3,954 -35.45%
NP 1,800 1,868 2,054 2,772 4,151 6,157 7,455 -61.32%
-
NP to SH 1,800 1,868 2,054 2,772 4,151 6,157 7,455 -61.32%
-
Tax Rate 53.30% 50.84% 46.99% 39.79% 37.09% 34.80% 34.66% -
Total Cost 77,646 80,351 83,555 77,859 82,431 83,625 88,821 -8.59%
-
Net Worth 94,104 93,815 49,736 93,724 95,063 94,309 45,982 61.40%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div - - - 1,655 1,655 1,655 1,655 -
Div Payout % - - - 59.72% 39.88% 26.89% 22.21% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 94,104 93,815 49,736 93,724 95,063 94,309 45,982 61.40%
NOSH 49,878 49,878 49,736 50,138 50,210 49,999 45,982 5.58%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 2.27% 2.27% 2.40% 3.44% 4.79% 6.86% 7.74% -
ROE 1.91% 1.99% 4.13% 2.96% 4.37% 6.53% 16.21% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 159.28 164.84 172.12 160.82 172.44 179.56 209.37 -16.70%
EPS 3.61 3.75 4.13 5.53 8.27 12.31 16.21 -63.36%
DPS 0.00 0.00 0.00 3.30 3.30 3.31 3.60 -
NAPS 1.8867 1.8809 1.00 1.8693 1.8933 1.8862 1.00 52.86%
Adjusted Per Share Value based on latest NOSH - 50,138
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 158.39 163.92 170.68 160.75 172.62 179.00 191.94 -12.05%
EPS 3.59 3.72 4.10 5.53 8.28 12.28 14.86 -61.31%
DPS 0.00 0.00 0.00 3.30 3.30 3.30 3.30 -
NAPS 1.8761 1.8704 0.9916 1.8686 1.8953 1.8802 0.9167 61.40%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 - -
Price 0.94 0.88 0.94 1.00 1.41 1.74 0.00 -
P/RPS 0.59 0.53 0.55 0.62 0.82 0.97 0.00 -
P/EPS 26.05 23.50 22.76 18.09 17.06 14.13 0.00 -
EY 3.84 4.26 4.39 5.53 5.86 7.08 0.00 -
DY 0.00 0.00 0.00 3.30 2.34 1.90 0.00 -
P/NAPS 0.50 0.47 0.94 0.53 0.74 0.92 0.00 -
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 26/08/03 30/05/03 28/02/03 25/11/02 26/08/02 28/05/02 26/02/02 -
Price 1.02 0.93 0.92 0.96 1.17 1.44 0.00 -
P/RPS 0.64 0.56 0.53 0.60 0.68 0.80 0.00 -
P/EPS 28.26 24.83 22.28 17.36 14.15 11.69 0.00 -
EY 3.54 4.03 4.49 5.76 7.07 8.55 0.00 -
DY 0.00 0.00 0.00 3.44 2.82 2.30 0.00 -
P/NAPS 0.54 0.49 0.92 0.51 0.62 0.76 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