[AIC] QoQ Cumulative Quarter Result on 30-Sep-2005 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -61.73%
YoY- -632.08%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 92,093 46,237 190,483 134,720 86,263 46,903 182,877 -36.78%
PBT -22,663 -9,539 -44,729 -21,067 -12,876 -4,295 -16,241 24.94%
Tax -78 -49 -776 -265 -268 -3 -1,731 -87.40%
NP -22,741 -9,588 -45,505 -21,332 -13,144 -4,298 -17,972 17.03%
-
NP to SH -20,831 -9,709 -41,565 -18,551 -11,470 -4,298 -17,972 10.37%
-
Tax Rate - - - - - - - -
Total Cost 114,834 55,825 235,988 156,052 99,407 51,201 200,849 -31.18%
-
Net Worth 105,973 117,464 127,821 139,262 146,491 152,979 199,458 -34.47%
Dividend
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Net Worth 105,973 117,464 127,821 139,262 146,491 152,979 199,458 -34.47%
NOSH 103,895 103,950 103,919 103,927 103,894 104,067 103,884 0.00%
Ratio Analysis
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
NP Margin -24.69% -20.74% -23.89% -15.83% -15.24% -9.16% -9.83% -
ROE -19.66% -8.27% -32.52% -13.32% -7.83% -2.81% -9.01% -
Per Share
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 88.64 44.48 183.30 129.63 83.03 45.07 176.04 -36.78%
EPS -20.05 -9.34 -40.00 -17.85 -11.04 -4.13 -17.30 10.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.13 1.23 1.34 1.41 1.47 1.92 -34.48%
Adjusted Per Share Value based on latest NOSH - 103,979
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
RPS 56.15 28.19 116.15 82.15 52.60 28.60 111.51 -36.78%
EPS -12.70 -5.92 -25.34 -11.31 -6.99 -2.62 -10.96 10.35%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6462 0.7162 0.7794 0.8492 0.8932 0.9328 1.2162 -34.47%
Price Multiplier on Financial Quarter End Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 -
Price 0.69 0.65 1.16 1.14 1.33 1.38 1.64 -
P/RPS 0.78 1.46 0.63 0.88 1.60 3.06 0.93 -11.09%
P/EPS -3.44 -6.96 -2.90 -6.39 -12.05 -33.41 -9.48 -49.21%
EY -29.06 -14.37 -34.48 -15.66 -8.30 -2.99 -10.55 96.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.94 0.85 0.94 0.94 0.85 -13.85%
Price Multiplier on Announcement Date
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Date 11/08/06 24/05/06 28/02/06 30/11/05 25/08/05 27/05/05 24/02/05 -
Price 0.66 0.56 1.00 1.08 1.25 1.34 1.41 -
P/RPS 0.74 1.26 0.55 0.83 1.51 2.97 0.80 -5.07%
P/EPS -3.29 -6.00 -2.50 -6.05 -11.32 -32.45 -8.15 -45.46%
EY -30.38 -16.68 -40.00 -16.53 -8.83 -3.08 -12.27 83.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.81 0.81 0.89 0.91 0.73 -7.46%

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