[AIC] QoQ Annualized Quarter Result on 30-Jun-2002 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 2.7%
YoY- 115.0%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 291,360 403,014 407,598 404,456 371,560 321,672 304,278 -2.85%
PBT -19,972 2,687 10,504 10,352 9,724 7,278 9,276 -
Tax 2,372 -2,083 -5,348 -5,566 -5,064 -3,830 -4,354 -
NP -17,600 604 5,156 4,786 4,660 3,448 4,921 -
-
NP to SH -17,600 604 5,156 4,786 4,660 3,448 4,921 -
-
Tax Rate - 77.52% 50.91% 53.77% 52.08% 52.62% 46.94% -
Total Cost 308,960 402,410 402,442 399,670 366,900 318,224 299,357 2.12%
-
Net Worth 153,456 158,125 160,899 158,181 157,578 158,458 156,629 -1.35%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div - 678 - - - - - -
Div Payout % - 112.36% - - - - - -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 153,456 158,125 160,899 158,181 157,578 158,458 156,629 -1.35%
NOSH 67,901 67,865 67,604 67,598 67,341 68,007 68,099 -0.19%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin -6.04% 0.15% 1.26% 1.18% 1.25% 1.07% 1.62% -
ROE -11.47% 0.38% 3.20% 3.03% 2.96% 2.18% 3.14% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 429.09 593.85 602.91 598.32 551.76 472.99 446.81 -2.66%
EPS -25.92 0.89 7.63 7.08 6.92 5.07 7.23 -
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.26 2.33 2.38 2.34 2.34 2.33 2.30 -1.16%
Adjusted Per Share Value based on latest NOSH - 67,472
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 177.66 245.74 248.54 246.62 226.56 196.14 185.54 -2.85%
EPS -10.73 0.37 3.14 2.92 2.84 2.10 3.00 -
DPS 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9357 0.9642 0.9811 0.9645 0.9608 0.9662 0.9551 -1.35%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 - - - - - - -
Price 2.73 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.64 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -10.53 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -9.49 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.21 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 16/05/03 26/02/03 26/11/02 16/08/02 17/05/02 08/02/02 06/11/01 -
Price 2.88 3.14 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.53 0.00 0.00 0.00 0.00 0.00 -
P/EPS -11.11 352.81 0.00 0.00 0.00 0.00 0.00 -
EY -9.00 0.28 0.00 0.00 0.00 0.00 0.00 -
DY 0.00 0.32 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.27 1.35 0.00 0.00 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