[AIC] QoQ Annualized Quarter Result on 31-Mar-2005 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- 4.34%
YoY- -22721.05%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 190,483 179,626 172,526 187,612 182,877 131,023 161,582 11.56%
PBT -44,729 -28,089 -25,752 -17,180 -16,241 -1,392 -1,370 915.05%
Tax -776 -353 -536 -12 -1,731 -1,142 -1,484 -35.01%
NP -45,505 -28,442 -26,288 -17,192 -17,972 -2,534 -2,854 530.29%
-
NP to SH -41,565 -24,734 -22,940 -17,192 -17,972 -2,534 -2,854 493.46%
-
Tax Rate - - - - - - - -
Total Cost 235,988 208,069 198,814 204,804 200,849 133,557 164,436 27.14%
-
Net Worth 127,821 139,262 146,491 152,979 199,458 165,125 166,656 -16.17%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 127,821 139,262 146,491 152,979 199,458 165,125 166,656 -16.17%
NOSH 103,919 103,927 103,894 104,067 103,884 103,852 104,160 -0.15%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -23.89% -15.83% -15.24% -9.16% -9.83% -1.93% -1.77% -
ROE -32.52% -17.76% -15.66% -11.24% -9.01% -1.53% -1.71% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.30 172.84 166.06 180.28 176.04 126.16 155.13 11.73%
EPS -40.00 -23.80 -22.08 -16.52 -17.30 -2.44 -2.74 494.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.23 1.34 1.41 1.47 1.92 1.59 1.60 -16.04%
Adjusted Per Share Value based on latest NOSH - 104,067
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 116.15 109.53 105.20 114.40 111.51 79.89 98.53 11.55%
EPS -25.34 -15.08 -13.99 -10.48 -10.96 -1.55 -1.74 493.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7794 0.8492 0.8932 0.9328 1.2162 1.0069 1.0162 -16.17%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.16 1.14 1.33 1.38 1.64 1.68 2.40 -
P/RPS 0.63 0.66 0.80 0.77 0.93 1.33 1.55 -45.03%
P/EPS -2.90 -4.79 -6.02 -8.35 -9.48 -68.85 -87.59 -89.62%
EY -34.48 -20.88 -16.60 -11.97 -10.55 -1.45 -1.14 864.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 0.94 0.94 0.85 1.06 1.50 -26.70%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 25/08/05 27/05/05 24/02/05 05/11/04 13/08/04 -
Price 1.00 1.08 1.25 1.34 1.41 1.72 1.94 -
P/RPS 0.55 0.62 0.75 0.74 0.80 1.36 1.25 -42.06%
P/EPS -2.50 -4.54 -5.66 -8.11 -8.15 -70.49 -70.80 -89.17%
EY -40.00 -22.04 -17.66 -12.33 -12.27 -1.42 -1.41 824.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.81 0.89 0.91 0.73 1.08 1.21 -23.41%

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