[AIC] QoQ Annualized Quarter Result on 31-Mar-2004 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 100.68%
YoY- 100.43%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Revenue 182,877 131,023 161,582 141,844 437,060 344,673 323,816 -31.55%
PBT -16,241 -1,392 -1,370 3,260 -5,899 -11,057 -14,166 9.49%
Tax -1,731 -1,142 -1,484 -3,184 -5,308 -1,826 -962 47.67%
NP -17,972 -2,534 -2,854 76 -11,207 -12,884 -15,128 12.11%
-
NP to SH -17,972 -2,534 -2,854 76 -11,207 -12,884 -15,128 12.11%
-
Tax Rate - - - 97.67% - - - -
Total Cost 200,849 133,557 164,436 141,768 448,267 357,557 338,944 -29.33%
-
Net Worth 199,458 165,125 166,656 154,533 116,982 148,818 150,736 20.42%
Dividend
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Net Worth 199,458 165,125 166,656 154,533 116,982 148,818 150,736 20.42%
NOSH 103,884 103,852 104,160 63,333 68,013 67,953 67,899 32.60%
Ratio Analysis
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
NP Margin -9.83% -1.93% -1.77% 0.05% -2.56% -3.74% -4.67% -
ROE -9.01% -1.53% -1.71% 0.05% -9.58% -8.66% -10.04% -
Per Share
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 176.04 126.16 155.13 223.96 642.61 507.22 476.91 -48.38%
EPS -17.30 -2.44 -2.74 0.12 -10.92 -18.96 -22.28 -15.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.92 1.59 1.60 2.44 1.72 2.19 2.22 -9.18%
Adjusted Per Share Value based on latest NOSH - 63,333
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
RPS 111.51 79.89 98.53 86.49 266.50 210.17 197.45 -31.55%
EPS -10.96 -1.55 -1.74 0.05 -6.83 -7.86 -9.22 12.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2162 1.0069 1.0162 0.9423 0.7133 0.9074 0.9191 20.42%
Price Multiplier on Financial Quarter End Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 -
Price 1.64 1.68 2.40 3.90 4.20 3.76 2.85 -
P/RPS 0.93 1.33 1.55 1.74 0.65 0.74 0.60 33.75%
P/EPS -9.48 -68.85 -87.59 3,250.00 -25.49 -19.83 -12.79 -18.02%
EY -10.55 -1.45 -1.14 0.03 -3.92 -5.04 -7.82 21.98%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 1.06 1.50 1.60 2.44 1.72 1.28 -23.79%
Price Multiplier on Announcement Date
31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 CAGR
Date 24/02/05 05/11/04 13/08/04 26/05/04 20/02/04 21/11/03 22/08/03 -
Price 1.41 1.72 1.94 3.70 3.70 4.18 3.84 -
P/RPS 0.80 1.36 1.25 1.65 0.58 0.82 0.81 -0.82%
P/EPS -8.15 -70.49 -70.80 3,083.33 -22.45 -22.05 -17.24 -39.17%
EY -12.27 -1.42 -1.41 0.03 -4.45 -4.54 -5.80 64.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 1.08 1.21 1.52 2.15 1.91 1.73 -43.59%

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