[AIKBEE] YoY Cumulative Quarter Result on 31-Dec-2003 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
27-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -41.65%
YoY- -64.8%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Cumulative Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 78,215 82,241 78,209 71,918 85,609 96,233 0 -
PBT -6,493 -5,605 -2,427 1,907 3,875 11,499 0 -
Tax 844 260 82 -1,184 -1,821 -3,945 0 -
NP -5,649 -5,345 -2,345 723 2,054 7,554 0 -
-
NP to SH -5,649 -5,345 -2,345 723 2,054 7,554 0 -
-
Tax Rate - - - 62.09% 46.99% 34.31% - -
Total Cost 83,864 87,586 80,554 71,195 83,555 88,679 0 -
-
Net Worth 84,020 83,274 88,656 85,393 87,370 86,482 0 -
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - - 1,657 - -
Div Payout % - - - - - 21.94% - -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 84,020 83,274 88,656 85,393 87,370 86,482 0 -
NOSH 49,982 49,999 50,020 49,931 50,046 46,032 0 -
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -7.22% -6.50% -3.00% 1.01% 2.40% 7.85% 0.00% -
ROE -6.72% -6.42% -2.65% 0.85% 2.35% 8.73% 0.00% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 156.49 164.48 156.35 144.03 171.06 209.05 0.00 -
EPS -11.30 -10.69 -4.69 1.45 4.11 16.41 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.681 1.6655 1.7724 1.7102 1.7458 1.8787 0.00 -
Adjusted Per Share Value based on latest NOSH - 50,000
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 155.93 163.96 155.92 143.38 170.68 191.86 0.00 -
EPS -11.26 -10.66 -4.68 1.44 4.10 15.06 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.6751 1.6602 1.7675 1.7025 1.7419 1.7242 0.00 -
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 - - -
Price 0.54 0.58 0.84 0.93 0.94 0.00 0.00 -
P/RPS 0.35 0.35 0.54 0.65 0.55 0.00 0.00 -
P/EPS -4.78 -5.43 -17.92 64.23 22.90 0.00 0.00 -
EY -20.93 -18.43 -5.58 1.56 4.37 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.35 0.47 0.54 0.54 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 28/02/07 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 - -
Price 0.58 0.54 0.84 0.92 0.92 0.00 0.00 -
P/RPS 0.37 0.33 0.54 0.64 0.54 0.00 0.00 -
P/EPS -5.13 -5.05 -17.92 63.54 22.42 0.00 0.00 -
EY -19.49 -19.80 -5.58 1.57 4.46 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.32 0.47 0.54 0.53 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