[AIKBEE] YoY TTM Result on 30-Sep-2004 [#3]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
29-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- -1185.42%
YoY- -141.16%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 63,958 79,451 80,970 76,997 74,958 80,631 74,975 -2.61%
PBT -6,115 -6,426 -6,949 -755 3,669 4,604 9,714 -
Tax 1,497 520 152 138 -2,170 -1,832 -3,237 -
NP -4,618 -5,906 -6,797 -617 1,499 2,772 6,477 -
-
NP to SH -4,618 -5,906 -6,797 -617 1,499 2,772 6,477 -
-
Tax Rate - - - - 59.14% 39.79% 33.32% -
Total Cost 68,576 85,357 87,767 77,614 73,459 77,859 68,498 0.01%
-
Net Worth 79,899 84,582 84,236 84,271 94,860 93,724 83,198 -0.67%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - 1,655 - -
Div Payout % - - - - - 59.72% - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 79,899 84,582 84,236 84,271 94,860 93,724 83,198 -0.67%
NOSH 49,912 49,936 50,054 49,333 50,119 50,138 44,723 1.84%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -7.22% -7.43% -8.39% -0.80% 2.00% 3.44% 8.64% -
ROE -5.78% -6.98% -8.07% -0.73% 1.58% 2.96% 7.78% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 128.14 159.10 161.76 156.08 149.56 160.82 167.64 -4.37%
EPS -9.25 -11.83 -13.58 -1.25 2.99 5.53 14.48 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.6008 1.6938 1.6829 1.7082 1.8927 1.8693 1.8603 -2.47%
Adjusted Per Share Value based on latest NOSH - 49,333
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 127.51 158.40 161.43 153.51 149.44 160.75 149.48 -2.61%
EPS -9.21 -11.77 -13.55 -1.23 2.99 5.53 12.91 -
DPS 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
NAPS 1.5929 1.6863 1.6794 1.6801 1.8912 1.8686 1.6587 -0.67%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 30/09/02 - -
Price 0.56 0.55 0.59 0.81 0.94 1.00 0.00 -
P/RPS 0.44 0.35 0.36 0.52 0.63 0.62 0.00 -
P/EPS -6.05 -4.65 -4.34 -64.76 31.43 18.09 0.00 -
EY -16.52 -21.50 -23.02 -1.54 3.18 5.53 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.30 0.00 -
P/NAPS 0.35 0.32 0.35 0.47 0.50 0.53 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 30/11/06 29/11/05 29/11/04 21/11/03 25/11/02 - -
Price 0.58 0.62 0.58 0.85 0.93 0.96 0.00 -
P/RPS 0.45 0.39 0.36 0.54 0.62 0.60 0.00 -
P/EPS -6.27 -5.24 -4.27 -67.96 31.09 17.36 0.00 -
EY -15.95 -19.08 -23.41 -1.47 3.22 5.76 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 3.44 0.00 -
P/NAPS 0.36 0.37 0.34 0.50 0.49 0.51 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