[AIC] YoY TTM Result on 30-Jun-2003 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -88.53%
YoY- -297.82%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 196,312 188,349 355,943 362,694 393,931 306,072 303,625 -7.00%
PBT -54,517 -28,433 499 -9,572 7,921 31,444 48,604 -
Tax -586 -1,055 -5,569 219 -3,193 -11,759 -16,135 -42.43%
NP -55,103 -29,488 -5,070 -9,353 4,728 19,685 32,469 -
-
NP to SH -50,927 -28,015 -5,070 -9,353 4,728 18,248 32,469 -
-
Tax Rate - - 1,116.03% - 40.31% 37.40% 33.20% -
Total Cost 251,415 217,837 361,013 372,047 389,203 286,387 271,156 -1.25%
-
Net Worth 106,032 146,558 166,446 150,731 157,885 157,385 142,587 -4.81%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - 678 - 2,732 1,300 -
Div Payout % - - - 0.00% - 14.97% 4.00% -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 106,032 146,558 166,446 150,731 157,885 157,385 142,587 -4.81%
NOSH 103,953 103,942 104,028 67,896 67,472 68,428 68,223 7.26%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -28.07% -15.66% -1.42% -2.58% 1.20% 6.43% 10.69% -
ROE -48.03% -19.12% -3.05% -6.21% 2.99% 11.59% 22.77% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 188.85 181.21 342.16 534.18 583.84 447.29 445.04 -13.30%
EPS -48.99 -26.95 -4.87 -13.78 7.01 26.67 47.59 -
DPS 0.00 0.00 0.00 1.00 0.00 4.00 1.91 -
NAPS 1.02 1.41 1.60 2.22 2.34 2.30 2.09 -11.26%
Adjusted Per Share Value based on latest NOSH - 67,896
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 119.70 114.85 217.04 221.15 240.20 186.63 185.14 -7.00%
EPS -31.05 -17.08 -3.09 -5.70 2.88 11.13 19.80 -
DPS 0.00 0.00 0.00 0.41 0.00 1.67 0.79 -
NAPS 0.6465 0.8936 1.0149 0.9191 0.9627 0.9597 0.8694 -4.81%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.69 1.33 2.40 2.85 0.00 0.00 0.00 -
P/RPS 0.37 0.73 0.70 0.53 0.00 0.00 0.00 -
P/EPS -1.41 -4.93 -49.24 -20.69 0.00 0.00 0.00 -
EY -71.00 -20.27 -2.03 -4.83 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.35 0.00 0.00 0.00 -
P/NAPS 0.68 0.94 1.50 1.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 11/08/06 25/08/05 13/08/04 22/08/03 16/08/02 24/08/01 08/08/00 -
Price 0.66 1.25 1.94 3.84 0.00 0.00 0.00 -
P/RPS 0.35 0.69 0.57 0.72 0.00 0.00 0.00 -
P/EPS -1.35 -4.64 -39.81 -27.88 0.00 0.00 0.00 -
EY -74.23 -21.56 -2.51 -3.59 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.26 0.00 0.00 0.00 -
P/NAPS 0.65 0.89 1.21 1.73 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