[AIC] QoQ 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- 1.27%
YoY- -539.66%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 45,855 46,237 55,763 48,457 39,360 46,903 51,854 -7.89%
PBT -13,125 -9,539 -23,662 -8,191 -8,582 -4,295 -14,849 -7.91%
Tax -29 -49 -511 3 -63 -3 -589 -86.64%
NP -13,154 -9,588 -24,173 -8,188 -8,645 -4,298 -15,438 -10.15%
-
NP to SH -11,123 -9,709 -23,014 -7,081 -7,172 -4,298 -15,438 -19.67%
-
Tax Rate - - - - - - - -
Total Cost 59,009 55,825 79,936 56,645 48,005 51,201 67,292 -8.40%
-
Net Worth 106,032 117,464 156,923 139,332 146,558 152,979 156,873 -23.03%
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 106,032 117,464 156,923 139,332 146,558 152,979 156,873 -23.03%
NOSH 103,953 103,950 103,922 103,979 103,942 104,067 103,889 0.04%
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 -28.69% -20.74% -43.35% -16.90% -21.96% -9.16% -29.77% -
ROE -10.49% -8.27% -14.67% -5.08% -4.89% -2.81% -9.84% -
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 44.11 44.48 53.66 46.60 37.87 45.07 49.91 -7.92%
EPS -10.70 -9.34 -22.15 -6.81 -6.90 -4.13 -14.86 -19.71%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.13 1.51 1.34 1.41 1.47 1.51 -23.06%
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 27.96 28.19 34.00 29.55 24.00 28.60 31.62 -7.89%
EPS -6.78 -5.92 -14.03 -4.32 -4.37 -2.62 -9.41 -19.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6465 0.7162 0.9568 0.8496 0.8936 0.9328 0.9565 -23.03%
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 1.56 1.46 2.16 2.45 3.51 3.06 3.29 -39.27%
P/EPS -6.45 -6.96 -5.24 -16.74 -19.28 -33.41 -11.04 -30.18%
EY -15.51 -14.37 -19.09 -5.97 -5.19 -2.99 -9.06 43.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.58 0.77 0.85 0.94 0.94 1.09 -27.05%
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 1.50 1.26 1.86 2.32 3.30 2.97 2.82 -34.42%
P/EPS -6.17 -6.00 -4.52 -15.86 -18.12 -32.45 -9.49 -25.00%
EY -16.21 -16.68 -22.15 -6.31 -5.52 -3.08 -10.54 33.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.50 0.66 0.81 0.89 0.91 0.93 -21.29%

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