[AIKBEE] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[AIKBEE] AIKBEE RESOURCES BHD
Announcement Date
28-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -25.9%
YoY- -72.45%
Quarter Report
Latest QR
Upcoming QR
AIKBEE's Result
AIKBEE's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 81,688 78,305 71,918 85,609 96,276 -4.02%
PBT -5,605 -2,432 1,907 3,875 11,409 -
Tax 260 10 -1,184 -1,821 -3,954 -
NP -5,345 -2,422 723 2,054 7,455 -
-
NP to SH -5,345 -2,422 723 2,054 7,455 -
-
Tax Rate - - 62.09% 46.99% 34.66% -
Total Cost 87,033 80,727 71,195 83,555 88,821 -0.50%
-
Net Worth 83,165 88,583 87,894 49,736 45,982 15.95%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - 1,655 -
Div Payout % - - - - 22.21% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 83,165 88,583 87,894 49,736 45,982 15.95%
NOSH 49,943 50,021 50,000 49,736 45,982 2.08%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -6.54% -3.09% 1.01% 2.40% 7.74% -
ROE -6.43% -2.73% 0.82% 4.13% 16.21% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 163.56 156.54 143.84 172.12 209.37 -5.98%
EPS -10.70 -4.84 1.45 4.13 16.21 -
DPS 0.00 0.00 0.00 0.00 3.60 -
NAPS 1.6652 1.7709 1.7579 1.00 1.00 13.58%
Adjusted Per Share Value based on latest NOSH - 49,736
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 162.86 156.11 143.38 170.68 191.94 -4.02%
EPS -10.66 -4.83 1.44 4.10 14.86 -
DPS 0.00 0.00 0.00 0.00 3.30 -
NAPS 1.6581 1.7661 1.7523 0.9916 0.9167 15.95%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 - -
Price 0.58 0.84 0.93 0.94 0.00 -
P/RPS 0.35 0.54 0.65 0.55 0.00 -
P/EPS -5.42 -17.35 64.32 22.76 0.00 -
EY -18.45 -5.76 1.55 4.39 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.35 0.47 0.53 0.94 0.00 -
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/06 28/02/05 27/02/04 28/02/03 26/02/02 -
Price 0.54 0.84 0.92 0.92 0.00 -
P/RPS 0.33 0.54 0.64 0.53 0.00 -
P/EPS -5.05 -17.35 63.62 22.28 0.00 -
EY -19.82 -5.76 1.57 4.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.32 0.47 0.52 0.92 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