[AIC] QoQ Quarter Result on 31-Dec-2004 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
24-Feb-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Dec-2004 [#4]
Profit Trend
QoQ- -1294.58%
YoY- -899.87%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Revenue 48,457 39,360 46,903 51,854 50,232 45,330 35,461 23.11%
PBT -8,191 -8,582 -4,295 -14,849 -707 -1,500 815 -
Tax 3 -63 -3 -589 -400 54 -796 -
NP -8,188 -8,645 -4,298 -15,438 -1,107 -1,446 19 -
-
NP to SH -7,081 -7,172 -4,298 -15,438 -1,107 -1,446 19 -
-
Tax Rate - - - - - - 97.67% -
Total Cost 56,645 48,005 51,201 67,292 51,339 46,776 35,442 36.65%
-
Net Worth 139,332 146,558 152,979 156,873 164,498 166,446 154,533 -6.66%
Dividend
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Net Worth 139,332 146,558 152,979 156,873 164,498 166,446 154,533 -6.66%
NOSH 103,979 103,942 104,067 103,889 103,457 104,028 63,333 39.12%
Ratio Analysis
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
NP Margin -16.90% -21.96% -9.16% -29.77% -2.20% -3.19% 0.05% -
ROE -5.08% -4.89% -2.81% -9.84% -0.67% -0.87% 0.01% -
Per Share
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 46.60 37.87 45.07 49.91 48.55 43.57 55.99 -11.50%
EPS -6.81 -6.90 -4.13 -14.86 -1.07 -1.39 0.03 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.34 1.41 1.47 1.51 1.59 1.60 2.44 -32.91%
Adjusted Per Share Value based on latest NOSH - 103,889
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
RPS 29.55 24.00 28.60 31.62 30.63 27.64 21.62 23.13%
EPS -4.32 -4.37 -2.62 -9.41 -0.68 -0.88 0.01 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8496 0.8936 0.9328 0.9565 1.003 1.0149 0.9423 -6.66%
Price Multiplier on Financial Quarter End Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 -
Price 1.14 1.33 1.38 1.64 1.68 2.40 3.90 -
P/RPS 2.45 3.51 3.06 3.29 3.46 5.51 6.97 -50.16%
P/EPS -16.74 -19.28 -33.41 -11.04 -157.01 -172.66 13,000.00 -
EY -5.97 -5.19 -2.99 -9.06 -0.64 -0.58 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.94 0.94 1.09 1.06 1.50 1.60 -34.38%
Price Multiplier on Announcement Date
30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 CAGR
Date 30/11/05 25/08/05 27/05/05 24/02/05 05/11/04 13/08/04 26/05/04 -
Price 1.08 1.25 1.34 1.41 1.72 1.94 3.70 -
P/RPS 2.32 3.30 2.97 2.82 3.54 4.45 6.61 -50.21%
P/EPS -15.86 -18.12 -32.45 -9.49 -160.75 -139.57 12,333.33 -
EY -6.31 -5.52 -3.08 -10.54 -0.62 -0.72 0.01 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.81 0.89 0.91 0.93 1.08 1.21 1.52 -34.24%

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