[AIC] YoY Annual (Unaudited) Result on 31-Dec-2004 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
YoY- -60.36%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Revenue 137,319 159,220 190,483 182,877 437,060 403,014 321,672 -13.22%
PBT 3,120 -66,985 -44,729 -16,241 -5,899 2,687 7,278 -13.16%
Tax -6,203 -1,782 -776 -1,731 -5,308 -2,083 -3,830 8.36%
NP -3,083 -68,767 -45,505 -17,972 -11,207 604 3,448 -
-
NP to SH -4,231 -60,752 -41,565 -17,972 -11,207 604 3,448 -
-
Tax Rate 198.81% - - - - 77.52% 52.62% -
Total Cost 140,402 227,987 235,988 200,849 448,267 402,410 318,224 -12.74%
-
Net Worth 67,099 65,494 127,821 199,458 178,626 158,125 158,458 -13.33%
Dividend
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Div - - - - - 678 - -
Div Payout % - - - - - 112.36% - -
Equity
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Net Worth 67,099 65,494 127,821 199,458 178,626 158,125 158,458 -13.33%
NOSH 104,843 103,960 103,919 103,884 103,852 67,865 68,007 7.47%
Ratio Analysis
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
NP Margin -2.25% -43.19% -23.89% -9.83% -2.56% 0.15% 1.07% -
ROE -6.31% -92.76% -32.52% -9.01% -6.27% 0.38% 2.18% -
Per Share
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 130.98 153.15 183.30 176.04 420.85 593.85 472.99 -19.25%
EPS -4.03 -58.43 -40.00 -17.30 -10.92 0.89 5.07 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 0.00 -
NAPS 0.64 0.63 1.23 1.92 1.72 2.33 2.33 -19.36%
Adjusted Per Share Value based on latest NOSH - 103,889
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
RPS 83.73 97.09 116.15 111.51 266.50 245.74 196.14 -13.22%
EPS -2.58 -37.04 -25.34 -10.96 -6.83 0.37 2.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.4091 0.3994 0.7794 1.2162 1.0892 0.9642 0.9662 -13.33%
Price Multiplier on Financial Quarter End Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - - -
Price 0.79 0.66 1.16 1.64 4.20 0.00 0.00 -
P/RPS 0.60 0.43 0.63 0.93 1.00 0.00 0.00 -
P/EPS -19.58 -1.13 -2.90 -9.48 -38.92 0.00 0.00 -
EY -5.11 -88.54 -34.48 -10.55 -2.57 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.05 0.94 0.85 2.44 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 CAGR
Date 28/02/08 27/02/07 28/02/06 24/02/05 05/11/04 26/02/03 08/02/02 -
Price 0.62 0.67 1.00 1.41 1.72 3.14 0.00 -
P/RPS 0.47 0.44 0.55 0.80 0.41 0.53 0.00 -
P/EPS -15.36 -1.15 -2.50 -8.15 -15.94 352.81 0.00 -
EY -6.51 -87.22 -40.00 -12.27 -6.27 0.28 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.32 0.00 -
P/NAPS 0.97 1.06 0.81 0.73 1.00 1.35 0.00 -

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