[AIC] QoQ TTM Result on 31-Dec-2005 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.29%
YoY- -131.28%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 185,016 196,312 189,817 190,483 186,574 188,349 194,319 -3.21%
PBT -61,192 -54,517 -49,974 -44,730 -35,917 -28,433 -21,351 101.63%
Tax -889 -586 -620 -574 -652 -1,055 -938 -3.51%
NP -62,081 -55,103 -50,594 -45,304 -36,569 -29,488 -22,289 97.83%
-
NP to SH -59,331 -50,927 -46,976 -41,565 -33,989 -28,015 -22,289 91.95%
-
Tax Rate - - - - - - - -
Total Cost 247,097 251,415 240,411 235,787 223,143 217,837 216,608 9.16%
-
Net Worth 91,455 106,032 117,464 156,923 139,332 146,558 152,979 -29.01%
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 91,455 106,032 117,464 156,923 139,332 146,558 152,979 -29.01%
NOSH 103,926 103,953 103,950 103,922 103,979 103,942 104,067 -0.09%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin -33.55% -28.07% -26.65% -23.78% -19.60% -15.66% -11.47% -
ROE -64.87% -48.03% -39.99% -26.49% -24.39% -19.12% -14.57% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 178.03 188.85 182.60 183.29 179.43 181.21 186.72 -3.12%
EPS -57.09 -48.99 -45.19 -40.00 -32.69 -26.95 -21.42 92.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.02 1.13 1.51 1.34 1.41 1.47 -28.94%
Adjusted Per Share Value based on latest NOSH - 103,922
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 112.81 119.70 115.74 116.15 113.76 114.85 118.49 -3.21%
EPS -36.18 -31.05 -28.64 -25.34 -20.73 -17.08 -13.59 91.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5577 0.6465 0.7162 0.9568 0.8496 0.8936 0.9328 -29.00%
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 -
Price 0.65 0.69 0.65 1.16 1.14 1.33 1.38 -
P/RPS 0.37 0.37 0.36 0.63 0.64 0.73 0.74 -36.97%
P/EPS -1.14 -1.41 -1.44 -2.90 -3.49 -4.93 -6.44 -68.44%
EY -87.83 -71.00 -69.52 -34.48 -28.67 -20.27 -15.52 217.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.68 0.58 0.77 0.85 0.94 0.94 -14.72%
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 21/11/06 11/08/06 24/05/06 28/02/06 30/11/05 25/08/05 27/05/05 -
Price 0.67 0.66 0.56 1.00 1.08 1.25 1.34 -
P/RPS 0.38 0.35 0.31 0.55 0.60 0.69 0.72 -34.66%
P/EPS -1.17 -1.35 -1.24 -2.50 -3.30 -4.64 -6.26 -67.27%
EY -85.21 -74.23 -80.70 -40.00 -30.27 -21.56 -15.98 204.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.65 0.50 0.66 0.81 0.89 0.91 -11.30%

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