[AIKBEE] QoQ TTM Result on 31-Dec-2004 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -292.54%
YoY- -434.99%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 80,970 78,863 80,320 78,305 76,997 72,034 69,599 10.60%
PBT -6,949 -5,321 -3,038 -2,432 -755 421 1,052 -
Tax 152 213 35 10 138 -469 -773 -
NP -6,797 -5,108 -3,003 -2,422 -617 -48 279 -
-
NP to SH -6,797 -5,108 -3,003 -2,422 -617 -48 279 -
-
Tax Rate - - - - - 111.40% 73.48% -
Total Cost 87,767 83,971 83,323 80,727 77,614 72,082 69,320 17.01%
-
Net Worth 84,236 85,900 88,148 88,583 84,271 87,693 85,474 -0.96%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 84,236 85,900 88,148 88,583 84,271 87,693 85,474 -0.96%
NOSH 50,054 49,950 50,081 50,021 49,333 51,250 49,999 0.07%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -8.39% -6.48% -3.74% -3.09% -0.80% -0.07% 0.40% -
ROE -8.07% -5.95% -3.41% -2.73% -0.73% -0.05% 0.33% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 161.76 157.88 160.38 156.54 156.08 140.55 139.20 10.52%
EPS -13.58 -10.23 -6.00 -4.84 -1.25 -0.09 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6829 1.7197 1.7601 1.7709 1.7082 1.7111 1.7095 -1.03%
Adjusted Per Share Value based on latest NOSH - 50,021
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 161.43 157.23 160.13 156.11 153.51 143.61 138.76 10.60%
EPS -13.55 -10.18 -5.99 -4.83 -1.23 -0.10 0.56 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.6794 1.7126 1.7574 1.7661 1.6801 1.7483 1.7041 -0.96%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 0.59 0.57 0.75 0.84 0.81 0.89 0.94 -
P/RPS 0.36 0.36 0.47 0.54 0.52 0.63 0.68 -34.53%
P/EPS -4.34 -5.57 -12.51 -17.35 -64.76 -950.26 168.46 -
EY -23.02 -17.94 -8.00 -5.76 -1.54 -0.11 0.59 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.33 0.43 0.47 0.47 0.52 0.55 -25.99%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 29/11/05 29/08/05 30/05/05 28/02/05 29/11/04 27/08/04 28/05/04 -
Price 0.58 0.59 0.60 0.84 0.85 0.82 0.88 -
P/RPS 0.36 0.37 0.37 0.54 0.54 0.58 0.63 -31.11%
P/EPS -4.27 -5.77 -10.01 -17.35 -67.96 -875.52 157.71 -
EY -23.41 -17.33 -9.99 -5.76 -1.47 -0.11 0.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.34 0.34 0.47 0.50 0.48 0.51 -23.66%

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