[AIC] YoY Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -84.38%
YoY- -82.48%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 190,483 182,877 437,060 403,014 321,672 322,808 286,440 0.43%
PBT -44,729 -16,241 -5,899 2,687 7,278 51,549 37,897 -
Tax -776 -1,731 -5,308 -2,083 -3,830 -19,291 -11,341 2.89%
NP -45,505 -17,972 -11,207 604 3,448 32,258 26,556 -
-
NP to SH -41,565 -17,972 -11,207 604 3,448 32,258 26,556 -
-
Tax Rate - - - 77.52% 52.62% 37.42% 29.93% -
Total Cost 235,988 200,849 448,267 402,410 318,224 290,550 259,884 0.10%
-
Net Worth 127,821 199,458 116,982 158,125 158,458 154,811 57,658 -0.84%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - - 678 - - - -
Div Payout % - - - 112.36% - - - -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 127,821 199,458 116,982 158,125 158,458 154,811 57,658 -0.84%
NOSH 103,919 103,884 68,013 67,865 68,007 68,198 32,032 -1.24%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -23.89% -9.83% -2.56% 0.15% 1.07% 9.99% 9.27% -
ROE -32.52% -9.01% -9.58% 0.38% 2.18% 20.84% 46.06% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 183.30 176.04 642.61 593.85 472.99 473.33 894.22 1.69%
EPS -40.00 -17.30 -10.92 0.89 5.07 47.30 40.10 -
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.23 1.92 1.72 2.33 2.33 2.27 1.80 0.40%
Adjusted Per Share Value based on latest NOSH - 67,837
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 116.15 111.51 266.50 245.74 196.14 196.83 174.66 0.43%
EPS -25.34 -10.96 -6.83 0.37 2.10 19.67 16.19 -
DPS 0.00 0.00 0.00 0.41 0.00 0.00 0.00 -
NAPS 0.7794 1.2162 0.7133 0.9642 0.9662 0.944 0.3516 -0.84%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 - - - - -
Price 1.16 1.64 4.20 0.00 0.00 0.00 0.00 -
P/RPS 0.63 0.93 0.65 0.00 0.00 0.00 0.00 -100.00%
P/EPS -2.90 -9.48 -25.49 0.00 0.00 0.00 0.00 -100.00%
EY -34.48 -10.55 -3.92 0.00 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.85 2.44 0.00 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 28/02/06 24/02/05 20/02/04 26/02/03 08/02/02 14/02/01 27/01/00 -
Price 1.00 1.41 3.70 3.14 0.00 0.00 0.00 -
P/RPS 0.55 0.80 0.58 0.53 0.00 0.00 0.00 -100.00%
P/EPS -2.50 -8.15 -22.45 352.81 0.00 0.00 0.00 -100.00%
EY -40.00 -12.27 -4.45 0.28 0.00 0.00 0.00 -100.00%
DY 0.00 0.00 0.00 0.32 0.00 0.00 0.00 -
P/NAPS 0.81 0.73 2.15 1.35 0.00 0.00 0.00 -100.00%

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