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

Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 5.41%
YoY- 185.46%
Quarter Report
View:
Show?
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 72,840 97,315 103,471 109,338 92,890 93,463 98,240 -18.09%
PBT -4,993 -5,191 2,702 2,745 2,431 321 2,424 -
Tax 593 1,928 -1,228 -1,517 -1,266 -321 154 145.87%
NP -4,400 -3,263 1,474 1,228 1,165 0 2,578 -
-
NP to SH -4,400 -3,263 1,474 1,228 1,165 -243 2,578 -
-
Tax Rate - - 45.45% 55.26% 52.08% 100.00% -6.35% -
Total Cost 77,240 100,578 101,997 108,110 91,725 93,463 95,662 -13.30%
-
Net Worth 153,456 158,062 160,922 157,885 157,578 157,274 155,627 -0.93%
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 % - 0.00% - - - - - -
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 153,456 158,062 160,922 157,885 157,578 157,274 155,627 -0.93%
NOSH 67,901 67,837 67,614 67,472 67,341 67,499 67,664 0.23%
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% -3.35% 1.42% 1.12% 1.25% 0.00% 2.62% -
ROE -2.87% -2.06% 0.92% 0.78% 0.74% -0.15% 1.66% -
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 107.27 143.45 153.03 162.05 137.94 138.46 145.19 -18.28%
EPS -6.48 -4.81 2.18 1.82 1.73 -0.36 3.81 -
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 44.41 59.34 63.09 66.67 56.64 56.99 59.90 -18.09%
EPS -2.68 -1.99 0.90 0.75 0.71 -0.15 1.57 -
DPS 0.00 0.41 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9357 0.9638 0.9812 0.9627 0.9608 0.959 0.9489 -0.93%
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 2.54 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -42.13 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -2.37 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 2.68 2.19 0.00 0.00 0.00 0.00 0.00 -
P/EPS -44.44 -65.28 0.00 0.00 0.00 0.00 0.00 -
EY -2.25 -1.53 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