[AIC] YoY Annualized Quarter Result on 30-Jun-2004 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- -3855.26%
YoY- 81.13%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Revenue 131,558 184,186 172,526 161,582 323,816 404,456 259,938 -10.72%
PBT 312 -45,326 -25,752 -1,370 -14,166 10,352 9,066 -42.95%
Tax 7,496 -156 -536 -1,484 -962 -5,566 -6,840 -
NP 7,808 -45,482 -26,288 -2,854 -15,128 4,786 2,226 23.25%
-
NP to SH 6,636 -41,662 -22,940 -2,854 -15,128 4,786 2,226 19.95%
-
Tax Rate -2,402.56% - - - - 53.77% 75.45% -
Total Cost 123,750 229,668 198,814 164,436 338,944 399,670 257,712 -11.50%
-
Net Worth 68,249 105,973 146,491 166,656 150,736 158,181 157,049 -12.96%
Dividend
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Net Worth 68,249 105,973 146,491 166,656 150,736 158,181 157,049 -12.96%
NOSH 104,999 103,895 103,894 104,160 67,899 67,598 68,282 7.43%
Ratio Analysis
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
NP Margin 5.94% -24.69% -15.24% -1.77% -4.67% 1.18% 0.86% -
ROE 9.72% -39.31% -15.66% -1.71% -10.04% 3.03% 1.42% -
Per Share
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 125.29 177.28 166.06 155.13 476.91 598.32 380.68 -16.90%
EPS 6.32 -40.10 -22.08 -2.74 -22.28 7.08 3.26 11.65%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 1.02 1.41 1.60 2.22 2.34 2.30 -18.98%
Adjusted Per Share Value based on latest NOSH - 104,028
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
RPS 80.22 112.31 105.20 98.53 197.45 246.62 158.50 -10.72%
EPS 4.05 -25.40 -13.99 -1.74 -9.22 2.92 1.36 19.93%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.6462 0.8932 1.0162 0.9191 0.9645 0.9576 -12.96%
Price Multiplier on Financial Quarter End Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 - - -
Price 0.61 0.69 1.33 2.40 2.85 0.00 0.00 -
P/RPS 0.49 0.39 0.80 1.55 0.60 0.00 0.00 -
P/EPS 9.65 -1.72 -6.02 -87.59 -12.79 0.00 0.00 -
EY 10.36 -58.12 -16.60 -1.14 -7.82 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.68 0.94 1.50 1.28 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 CAGR
Date 06/08/07 11/08/06 25/08/05 13/08/04 22/08/03 16/08/02 24/08/01 -
Price 0.55 0.66 1.25 1.94 3.84 0.00 0.00 -
P/RPS 0.44 0.37 0.75 1.25 0.81 0.00 0.00 -
P/EPS 8.70 -1.65 -5.66 -70.80 -17.24 0.00 0.00 -
EY 11.49 -60.76 -17.66 -1.41 -5.80 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.65 0.89 1.21 1.73 0.00 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