[AIC] QoQ Annualized Quarter Result on 31-Dec-2003 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.02%
YoY- -1955.46%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 131,023 161,582 141,844 437,060 344,673 323,816 291,360 -41.21%
PBT -1,392 -1,370 3,260 -5,899 -11,057 -14,166 -19,972 -82.98%
Tax -1,142 -1,484 -3,184 -5,308 -1,826 -962 2,372 -
NP -2,534 -2,854 76 -11,207 -12,884 -15,128 -17,600 -72.43%
-
NP to SH -2,534 -2,854 76 -11,207 -12,884 -15,128 -17,600 -72.43%
-
Tax Rate - - 97.67% - - - - -
Total Cost 133,557 164,436 141,768 448,267 357,557 338,944 308,960 -42.74%
-
Net Worth 165,125 166,656 154,533 116,982 148,818 150,736 153,456 4.99%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 165,125 166,656 154,533 116,982 148,818 150,736 153,456 4.99%
NOSH 103,852 104,160 63,333 68,013 67,953 67,899 67,901 32.64%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.93% -1.77% 0.05% -2.56% -3.74% -4.67% -6.04% -
ROE -1.53% -1.71% 0.05% -9.58% -8.66% -10.04% -11.47% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 126.16 155.13 223.96 642.61 507.22 476.91 429.09 -55.68%
EPS -2.44 -2.74 0.12 -10.92 -18.96 -22.28 -25.92 -79.21%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.59 1.60 2.44 1.72 2.19 2.22 2.26 -20.84%
Adjusted Per Share Value based on latest NOSH - 68,368
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 79.89 98.53 86.49 266.50 210.17 197.45 177.66 -41.21%
EPS -1.55 -1.74 0.05 -6.83 -7.86 -9.22 -10.73 -72.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0069 1.0162 0.9423 0.7133 0.9074 0.9191 0.9357 4.99%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.68 2.40 3.90 4.20 3.76 2.85 2.73 -
P/RPS 1.33 1.55 1.74 0.65 0.74 0.60 0.64 62.63%
P/EPS -68.85 -87.59 3,250.00 -25.49 -19.83 -12.79 -10.53 248.46%
EY -1.45 -1.14 0.03 -3.92 -5.04 -7.82 -9.49 -71.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 1.50 1.60 2.44 1.72 1.28 1.21 -8.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/11/04 13/08/04 26/05/04 20/02/04 21/11/03 22/08/03 16/05/03 -
Price 1.72 1.94 3.70 3.70 4.18 3.84 2.88 -
P/RPS 1.36 1.25 1.65 0.58 0.82 0.81 0.67 60.10%
P/EPS -70.49 -70.80 3,083.33 -22.45 -22.05 -17.24 -11.11 241.57%
EY -1.42 -1.41 0.03 -4.45 -4.54 -5.80 -9.00 -70.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 1.21 1.52 2.15 1.91 1.73 1.27 -10.21%

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