[AIKBEE] YoY 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- -222.57%
YoY- -298.46%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
Quarter Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 24,030 25,265 24,547 23,239 26,279 21,258 0 -
PBT -1,196 -1,129 -2,473 -796 966 1,784 0 -
Tax 584 260 152 280 -706 -708 0 -
NP -612 -869 -2,321 -516 260 1,076 0 -
-
NP to SH -612 -869 -2,321 -516 260 1,076 0 -
-
Tax Rate - - - - 73.08% 39.69% - -
Total Cost 24,642 26,134 26,868 23,755 26,019 20,182 0 -
-
Net Worth 84,140 83,165 88,583 87,894 49,736 86,388 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 - - - - - 1,655 - -
Div Payout % - - - - - 153.85% - -
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 84,140 83,165 88,583 87,894 49,736 86,388 0 -
NOSH 50,077 49,943 50,021 50,000 49,736 45,982 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 -2.55% -3.44% -9.46% -2.22% 0.99% 5.06% 0.00% -
ROE -0.73% -1.04% -2.62% -0.59% 0.52% 1.25% 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 47.99 50.59 49.07 46.48 52.84 46.23 0.00 -
EPS -1.22 -1.74 -4.64 -1.03 0.52 2.34 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.60 0.00 -
NAPS 1.6802 1.6652 1.7709 1.7579 1.00 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 47.91 50.37 48.94 46.33 52.39 42.38 0.00 -
EPS -1.22 -1.73 -4.63 -1.03 0.52 2.15 0.00 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.6775 1.6581 1.7661 1.7523 0.9916 1.7223 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 1.13 1.15 1.71 2.00 1.78 0.00 0.00 -
P/EPS -44.19 -33.33 -18.10 -90.12 179.82 0.00 0.00 -
EY -2.26 -3.00 -5.52 -1.11 0.56 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 0.53 0.94 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 1.21 1.07 1.71 1.98 1.74 0.00 0.00 -
P/EPS -47.46 -31.04 -18.10 -89.15 175.99 0.00 0.00 -
EY -2.11 -3.22 -5.52 -1.12 0.57 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 0.52 0.92 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