[AIC] QoQ Annualized Quarter Result on 30-Sep-2003 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- 14.83%
YoY- -349.88%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 161,582 141,844 437,060 344,673 323,816 291,360 403,014 -45.65%
PBT -1,370 3,260 -5,899 -11,057 -14,166 -19,972 2,687 -
Tax -1,484 -3,184 -5,308 -1,826 -962 2,372 -2,083 -20.24%
NP -2,854 76 -11,207 -12,884 -15,128 -17,600 604 -
-
NP to SH -2,854 76 -11,207 -12,884 -15,128 -17,600 604 -
-
Tax Rate - 97.67% - - - - 77.52% -
Total Cost 164,436 141,768 448,267 357,557 338,944 308,960 402,410 -44.96%
-
Net Worth 166,656 154,533 116,982 148,818 150,736 153,456 158,125 3.56%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div - - - - - - 678 -
Div Payout % - - - - - - 112.36% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 166,656 154,533 116,982 148,818 150,736 153,456 158,125 3.56%
NOSH 104,160 63,333 68,013 67,953 67,899 67,901 67,865 33.09%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin -1.77% 0.05% -2.56% -3.74% -4.67% -6.04% 0.15% -
ROE -1.71% 0.05% -9.58% -8.66% -10.04% -11.47% 0.38% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 155.13 223.96 642.61 507.22 476.91 429.09 593.85 -59.16%
EPS -2.74 0.12 -10.92 -18.96 -22.28 -25.92 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.60 2.44 1.72 2.19 2.22 2.26 2.33 -22.18%
Adjusted Per Share Value based on latest NOSH - 67,928
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 98.53 86.49 266.50 210.17 197.45 177.66 245.74 -45.65%
EPS -1.74 0.05 -6.83 -7.86 -9.22 -10.73 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 1.0162 0.9423 0.7133 0.9074 0.9191 0.9357 0.9642 3.56%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 - -
Price 2.40 3.90 4.20 3.76 2.85 2.73 0.00 -
P/RPS 1.55 1.74 0.65 0.74 0.60 0.64 0.00 -
P/EPS -87.59 3,250.00 -25.49 -19.83 -12.79 -10.53 0.00 -
EY -1.14 0.03 -3.92 -5.04 -7.82 -9.49 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.60 2.44 1.72 1.28 1.21 0.00 -
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 13/08/04 26/05/04 20/02/04 21/11/03 22/08/03 16/05/03 26/02/03 -
Price 1.94 3.70 3.70 4.18 3.84 2.88 3.14 -
P/RPS 1.25 1.65 0.58 0.82 0.81 0.67 0.53 77.27%
P/EPS -70.80 3,083.33 -22.45 -22.05 -17.24 -11.11 352.81 -
EY -1.41 0.03 -4.45 -4.54 -5.80 -9.00 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 1.21 1.52 2.15 1.91 1.73 1.27 1.35 -7.04%

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