[AIC] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -3013.91%
YoY- -477.68%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 437,060 344,673 323,816 291,360 403,014 407,598 404,456 5.28%
PBT -5,899 -11,057 -14,166 -19,972 2,687 10,504 10,352 -
Tax -5,308 -1,826 -962 2,372 -2,083 -5,348 -5,566 -3.10%
NP -11,207 -12,884 -15,128 -17,600 604 5,156 4,786 -
-
NP to SH -11,207 -12,884 -15,128 -17,600 604 5,156 4,786 -
-
Tax Rate - - - - 77.52% 50.91% 53.77% -
Total Cost 448,267 357,557 338,944 308,960 402,410 402,442 399,670 7.92%
-
Net Worth 116,982 148,818 150,736 153,456 158,125 160,899 158,181 -18.17%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - - - - 678 - - -
Div Payout % - - - - 112.36% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 116,982 148,818 150,736 153,456 158,125 160,899 158,181 -18.17%
NOSH 68,013 67,953 67,899 67,901 67,865 67,604 67,598 0.40%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.56% -3.74% -4.67% -6.04% 0.15% 1.26% 1.18% -
ROE -9.58% -8.66% -10.04% -11.47% 0.38% 3.20% 3.03% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 642.61 507.22 476.91 429.09 593.85 602.91 598.32 4.86%
EPS -10.92 -18.96 -22.28 -25.92 0.89 7.63 7.08 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.72 2.19 2.22 2.26 2.33 2.38 2.34 -18.50%
Adjusted Per Share Value based on latest NOSH - 67,901
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.50 210.17 197.45 177.66 245.74 248.54 246.62 5.28%
EPS -6.83 -7.86 -9.22 -10.73 0.37 3.14 2.92 -
DPS 0.00 0.00 0.00 0.00 0.41 0.00 0.00 -
NAPS 0.7133 0.9074 0.9191 0.9357 0.9642 0.9811 0.9645 -18.17%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.20 3.76 2.85 2.73 0.00 0.00 0.00 -
P/RPS 0.65 0.74 0.60 0.64 0.00 0.00 0.00 -
P/EPS -25.49 -19.83 -12.79 -10.53 0.00 0.00 0.00 -
EY -3.92 -5.04 -7.82 -9.49 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.72 1.28 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 21/11/03 22/08/03 16/05/03 26/02/03 26/11/02 16/08/02 -
Price 3.70 4.18 3.84 2.88 3.14 0.00 0.00 -
P/RPS 0.58 0.82 0.81 0.67 0.53 0.00 0.00 -
P/EPS -22.45 -22.05 -17.24 -11.11 352.81 0.00 0.00 -
EY -4.45 -4.54 -5.80 -9.00 0.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 2.15 1.91 1.73 1.27 1.35 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