[AIKBEE] QoQ TTM Result on 31-Dec-2001 [#4]

Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 15.1%
YoY--%
Quarter Report
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 80,631 86,582 89,782 96,276 74,975 49,655 26,004 112.49%
PBT 4,604 6,598 9,443 11,409 9,714 6,568 2,886 36.49%
Tax -1,832 -2,447 -3,286 -3,954 -3,237 -2,192 -993 50.36%
NP 2,772 4,151 6,157 7,455 6,477 4,376 1,893 28.92%
-
NP to SH 2,772 4,151 6,157 7,455 6,477 4,376 1,893 28.92%
-
Tax Rate 39.79% 37.09% 34.80% 34.66% 33.32% 33.37% 34.41% -
Total Cost 77,859 82,431 83,625 88,821 68,498 45,279 24,111 118.31%
-
Net Worth 93,724 95,063 94,309 45,982 83,198 76,494 71,117 20.18%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,655 1,655 1,655 1,655 - - - -
Div Payout % 59.72% 39.88% 26.89% 22.21% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 93,724 95,063 94,309 45,982 83,198 76,494 71,117 20.18%
NOSH 50,138 50,210 49,999 45,982 44,723 42,013 41,241 13.89%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 3.44% 4.79% 6.86% 7.74% 8.64% 8.81% 7.28% -
ROE 2.96% 4.37% 6.53% 16.21% 7.78% 5.72% 2.66% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 160.82 172.44 179.56 209.37 167.64 118.19 63.05 86.57%
EPS 5.53 8.27 12.31 16.21 14.48 10.42 4.59 13.21%
DPS 3.30 3.30 3.31 3.60 0.00 0.00 0.00 -
NAPS 1.8693 1.8933 1.8862 1.00 1.8603 1.8207 1.7244 5.52%
Adjusted Per Share Value based on latest NOSH - 45,982
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 160.75 172.62 179.00 191.94 149.48 99.00 51.84 112.49%
EPS 5.53 8.28 12.28 14.86 12.91 8.72 3.77 29.06%
DPS 3.30 3.30 3.30 3.30 0.00 0.00 0.00 -
NAPS 1.8686 1.8953 1.8802 0.9167 1.6587 1.525 1.4178 20.18%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 - - - - -
Price 1.00 1.41 1.74 0.00 0.00 0.00 0.00 -
P/RPS 0.62 0.82 0.97 0.00 0.00 0.00 0.00 -
P/EPS 18.09 17.06 14.13 0.00 0.00 0.00 0.00 -
EY 5.53 5.86 7.08 0.00 0.00 0.00 0.00 -
DY 3.30 2.34 1.90 0.00 0.00 0.00 0.00 -
P/NAPS 0.53 0.74 0.92 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 25/11/02 26/08/02 28/05/02 26/02/02 - - - -
Price 0.96 1.17 1.44 0.00 0.00 0.00 0.00 -
P/RPS 0.60 0.68 0.80 0.00 0.00 0.00 0.00 -
P/EPS 17.36 14.15 11.69 0.00 0.00 0.00 0.00 -
EY 5.76 7.07 8.55 0.00 0.00 0.00 0.00 -
DY 3.44 2.82 2.30 0.00 0.00 0.00 0.00 -
P/NAPS 0.51 0.62 0.76 0.00 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