[AIKBEE] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -16.72%
YoY- -45.92%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 72,034 69,599 71,918 74,958 79,446 82,219 85,609 -10.88%
PBT 421 1,052 1,907 3,669 3,854 3,800 3,875 -77.26%
Tax -469 -773 -1,184 -2,170 -2,054 -1,932 -1,821 -59.55%
NP -48 279 723 1,499 1,800 1,868 2,054 -
-
NP to SH -48 279 723 1,499 1,800 1,868 2,054 -
-
Tax Rate 111.40% 73.48% 62.09% 59.14% 53.30% 50.84% 46.99% -
Total Cost 72,082 69,320 71,195 73,459 77,646 80,351 83,555 -9.38%
-
Net Worth 87,693 85,474 87,894 94,860 94,104 93,815 49,736 45.99%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 87,693 85,474 87,894 94,860 94,104 93,815 49,736 45.99%
NOSH 51,250 49,999 50,000 50,119 49,878 49,878 49,736 2.02%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -0.07% 0.40% 1.01% 2.00% 2.27% 2.27% 2.40% -
ROE -0.05% 0.33% 0.82% 1.58% 1.91% 1.99% 4.13% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 140.55 139.20 143.84 149.56 159.28 164.84 172.12 -12.64%
EPS -0.09 0.56 1.45 2.99 3.61 3.75 4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7111 1.7095 1.7579 1.8927 1.8867 1.8809 1.00 43.10%
Adjusted Per Share Value based on latest NOSH - 50,119
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 143.61 138.76 143.38 149.44 158.39 163.92 170.68 -10.88%
EPS -0.10 0.56 1.44 2.99 3.59 3.72 4.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7483 1.7041 1.7523 1.8912 1.8761 1.8704 0.9916 45.99%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 0.89 0.94 0.93 0.94 0.94 0.88 0.94 -
P/RPS 0.63 0.68 0.65 0.63 0.59 0.53 0.55 9.48%
P/EPS -950.26 168.46 64.32 31.43 26.05 23.50 22.76 -
EY -0.11 0.59 1.55 3.18 3.84 4.26 4.39 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.55 0.53 0.50 0.50 0.47 0.94 -32.63%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 27/08/04 28/05/04 27/02/04 21/11/03 26/08/03 30/05/03 28/02/03 -
Price 0.82 0.88 0.92 0.93 1.02 0.93 0.92 -
P/RPS 0.58 0.63 0.64 0.62 0.64 0.56 0.53 6.20%
P/EPS -875.52 157.71 63.62 31.09 28.26 24.83 22.28 -
EY -0.11 0.63 1.57 3.22 3.54 4.03 4.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.51 0.52 0.49 0.54 0.49 0.92 -35.21%

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