[AIC] QoQ Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 11.21%
YoY- 80.33%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Revenue 172,526 187,612 182,877 131,023 161,582 141,844 437,060 -46.21%
PBT -25,752 -17,180 -16,241 -1,392 -1,370 3,260 -5,899 167.34%
Tax -536 -12 -1,731 -1,142 -1,484 -3,184 -5,308 -78.34%
NP -26,288 -17,192 -17,972 -2,534 -2,854 76 -11,207 76.63%
-
NP to SH -22,940 -17,192 -17,972 -2,534 -2,854 76 -11,207 61.28%
-
Tax Rate - - - - - 97.67% - -
Total Cost 198,814 204,804 200,849 133,557 164,436 141,768 448,267 -41.87%
-
Net Worth 146,491 152,979 199,458 165,125 166,656 154,533 116,982 16.19%
Dividend
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Net Worth 146,491 152,979 199,458 165,125 166,656 154,533 116,982 16.19%
NOSH 103,894 104,067 103,884 103,852 104,160 63,333 68,013 32.67%
Ratio Analysis
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
NP Margin -15.24% -9.16% -9.83% -1.93% -1.77% 0.05% -2.56% -
ROE -15.66% -11.24% -9.01% -1.53% -1.71% 0.05% -9.58% -
Per Share
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 166.06 180.28 176.04 126.16 155.13 223.96 642.61 -59.46%
EPS -22.08 -16.52 -17.30 -2.44 -2.74 0.12 -10.92 59.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.41 1.47 1.92 1.59 1.60 2.44 1.72 -12.41%
Adjusted Per Share Value based on latest NOSH - 103,457
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
RPS 105.20 114.40 111.51 79.89 98.53 86.49 266.50 -46.21%
EPS -13.99 -10.48 -10.96 -1.55 -1.74 0.05 -6.83 61.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8932 0.9328 1.2162 1.0069 1.0162 0.9423 0.7133 16.19%
Price Multiplier on Financial Quarter End Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 -
Price 1.33 1.38 1.64 1.68 2.40 3.90 4.20 -
P/RPS 0.80 0.77 0.93 1.33 1.55 1.74 0.65 14.86%
P/EPS -6.02 -8.35 -9.48 -68.85 -87.59 3,250.00 -25.49 -61.82%
EY -16.60 -11.97 -10.55 -1.45 -1.14 0.03 -3.92 161.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 0.85 1.06 1.50 1.60 2.44 -47.08%
Price Multiplier on Announcement Date
30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 CAGR
Date 25/08/05 27/05/05 24/02/05 05/11/04 13/08/04 26/05/04 20/02/04 -
Price 1.25 1.34 1.41 1.72 1.94 3.70 3.70 -
P/RPS 0.75 0.74 0.80 1.36 1.25 1.65 0.58 18.71%
P/EPS -5.66 -8.11 -8.15 -70.49 -70.80 3,083.33 -22.45 -60.12%
EY -17.66 -12.33 -12.27 -1.42 -1.41 0.03 -4.45 150.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.91 0.73 1.08 1.21 1.52 2.15 -44.48%

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