[AIC] YoY TTM 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- -38.2%
YoY- -456.68%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Revenue 185,016 186,574 309,578 355,820 399,162 321,480 318,340 -8.64%
PBT -61,192 -35,917 1,002 -13,484 8,199 20,143 52,976 -
Tax -889 -652 -5,080 558 -4,575 -5,889 -18,942 -39.92%
NP -62,081 -36,569 -4,078 -12,926 3,624 14,254 34,034 -
-
NP to SH -59,331 -33,989 -4,078 -12,926 3,624 12,817 34,034 -
-
Tax Rate - - 506.99% - 55.80% 29.24% 35.76% -
Total Cost 247,097 223,143 313,656 368,746 395,538 307,226 284,306 -2.30%
-
Net Worth 91,455 139,332 164,498 148,764 160,922 155,627 154,019 -8.31%
Dividend
30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 30/09/00 CAGR
Div - - - 678 - 2,732 1,300 -
Div Payout % - - - 0.00% - 21.32% 3.82% -
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 91,455 139,332 164,498 148,764 160,922 155,627 154,019 -8.31%
NOSH 103,926 103,979 103,457 67,928 67,614 67,664 68,452 7.20%
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 -33.55% -19.60% -1.32% -3.63% 0.91% 4.43% 10.69% -
ROE -64.87% -24.39% -2.48% -8.69% 2.25% 8.24% 22.10% -
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 178.03 179.43 299.23 523.81 590.35 475.11 465.05 -14.78%
EPS -57.09 -32.69 -3.94 -19.03 5.36 18.94 49.72 -
DPS 0.00 0.00 0.00 1.00 0.00 4.00 1.90 -
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 112.81 113.76 188.77 216.96 243.39 196.02 194.11 -8.64%
EPS -36.18 -20.73 -2.49 -7.88 2.21 7.82 20.75 -
DPS 0.00 0.00 0.00 0.41 0.00 1.67 0.79 -
NAPS 0.5577 0.8496 1.003 0.9071 0.9812 0.9489 0.9391 -8.31%
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 0.37 0.64 0.56 0.72 0.00 0.00 0.00 -
P/EPS -1.14 -3.49 -42.62 -19.76 0.00 0.00 0.00 -
EY -87.83 -28.67 -2.35 -5.06 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.27 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 0.38 0.60 0.57 0.80 0.00 0.00 0.00 -
P/EPS -1.17 -3.30 -43.64 -21.97 0.00 0.00 0.00 -
EY -85.21 -30.27 -2.29 -4.55 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.24 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