[AIC] YoY Cumulative Quarter Result on 30-Sep-2003 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
21-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -27.75%
YoY- -349.88%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 118,157 134,720 131,023 258,505 305,699 228,209 229,537 -10.47%
PBT -35,841 -21,067 -1,392 -8,293 7,878 6,957 38,363 -
Tax -2,067 -265 -1,142 -1,370 -4,011 -3,266 -15,231 -28.30%
NP -37,908 -21,332 -2,534 -9,663 3,867 3,691 23,132 -
-
NP to SH -36,317 -18,551 -2,534 -9,663 3,867 3,691 23,132 -
-
Tax Rate - - - - 50.91% 46.95% 39.70% -
Total Cost 156,065 156,052 133,557 268,168 301,832 224,518 206,405 -4.55%
-
Net Worth 91,441 139,262 165,125 148,818 160,899 156,629 153,079 -8.22%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Net Worth 91,441 139,262 165,125 148,818 160,899 156,629 153,079 -8.22%
NOSH 103,911 103,927 103,852 67,953 67,604 68,099 68,035 7.31%
Ratio Analysis
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
NP Margin -32.08% -15.83% -1.93% -3.74% 1.26% 1.62% 10.08% -
ROE -39.72% -13.32% -1.53% -6.49% 2.40% 2.36% 15.11% -
Per Share
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 113.71 129.63 126.16 380.41 452.18 335.11 337.38 -16.57%
EPS -34.95 -17.85 -2.44 -14.22 5.72 5.42 34.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.88 1.34 1.59 2.19 2.38 2.30 2.25 -14.47%
Adjusted Per Share Value based on latest NOSH - 67,928
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
RPS 72.05 82.15 79.89 157.63 186.40 139.15 139.96 -10.47%
EPS -22.14 -11.31 -1.55 -5.89 2.36 2.25 14.10 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5576 0.8492 1.0069 0.9074 0.9811 0.9551 0.9334 -8.22%
Price Multiplier on Financial Quarter End Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 29/09/06 30/09/05 30/09/04 30/09/03 - - - -
Price 0.65 1.14 1.68 3.76 0.00 0.00 0.00 -
P/RPS 0.57 0.88 1.33 0.99 0.00 0.00 0.00 -
P/EPS -1.86 -6.39 -68.85 -26.44 0.00 0.00 0.00 -
EY -53.77 -15.66 -1.45 -3.78 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.85 1.06 1.72 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Date 21/11/06 30/11/05 05/11/04 21/11/03 26/11/02 06/11/01 14/11/00 -
Price 0.67 1.08 1.72 4.18 0.00 0.00 0.00 -
P/RPS 0.59 0.83 1.36 1.10 0.00 0.00 0.00 -
P/EPS -1.92 -6.05 -70.49 -29.40 0.00 0.00 0.00 -
EY -52.16 -16.53 -1.42 -3.40 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.81 1.08 1.91 0.00 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