[AIKBEE] YoY Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
30-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -20.35%
YoY- -31.26%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 70,680 63,264 55,204 64,480 78,040 104,016 -7.43%
PBT -15,440 -2,464 -40 3,380 3,680 11,544 -
Tax 520 0 -100 -1,744 -1,300 -3,972 -
NP -14,920 -2,464 -140 1,636 2,380 7,572 -
-
NP to SH -14,920 -2,464 -140 1,636 2,380 7,572 -
-
Tax Rate - - - 51.60% 35.33% 34.41% -
Total Cost 85,600 65,728 55,344 62,844 75,660 96,444 -2.35%
-
Net Worth 85,994 88,148 85,474 93,815 94,309 71,117 3.86%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - - - -
Div Payout % - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 85,994 88,148 85,474 93,815 94,309 71,117 3.86%
NOSH 49,999 50,081 49,999 49,878 49,999 41,241 3.92%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -21.11% -3.89% -0.25% 2.54% 3.05% 7.28% -
ROE -17.35% -2.80% -0.16% 1.74% 2.52% 10.65% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 141.36 126.32 110.41 129.28 156.08 252.21 -10.92%
EPS -29.84 -4.92 -0.28 3.28 4.76 18.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7199 1.7601 1.7095 1.8809 1.8862 1.7244 -0.05%
Adjusted Per Share Value based on latest NOSH - 49,878
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 140.91 126.13 110.06 128.55 155.59 207.37 -7.43%
EPS -29.75 -4.91 -0.28 3.26 4.74 15.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.7145 1.7574 1.7041 1.8704 1.8802 1.4178 3.87%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 29/03/02 - -
Price 0.54 0.75 0.94 0.88 1.74 0.00 -
P/RPS 0.38 0.59 0.85 0.68 1.11 0.00 -
P/EPS -1.81 -15.24 -335.71 26.83 36.55 0.00 -
EY -55.26 -6.56 -0.30 3.73 2.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.31 0.43 0.55 0.47 0.92 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/05/06 30/05/05 28/05/04 30/05/03 28/05/02 19/07/01 -
Price 0.50 0.60 0.88 0.93 1.44 0.00 -
P/RPS 0.35 0.47 0.80 0.72 0.92 0.00 -
P/EPS -1.68 -12.20 -314.29 28.35 30.25 0.00 -
EY -59.68 -8.20 -0.32 3.53 3.31 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.29 0.34 0.51 0.49 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