[AIC] QoQ Quarter Result on 31-Mar-2002 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
17-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- 579.42%
YoY- -54.31%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 97,315 103,471 109,338 92,890 93,463 98,240 57,067 42.59%
PBT -5,191 2,702 2,745 2,431 321 2,424 -629 306.81%
Tax 1,928 -1,228 -1,517 -1,266 -321 154 629 110.58%
NP -3,263 1,474 1,228 1,165 0 2,578 0 -
-
NP to SH -3,263 1,474 1,228 1,165 -243 2,578 -1,437 72.50%
-
Tax Rate - 45.45% 55.26% 52.08% 100.00% -6.35% - -
Total Cost 100,578 101,997 108,110 91,725 93,463 95,662 57,067 45.75%
-
Net Worth 158,062 160,922 157,885 157,578 157,274 155,627 157,385 0.28%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 678 - - - - - - -
Div Payout % 0.00% - - - - - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 158,062 160,922 157,885 157,578 157,274 155,627 157,385 0.28%
NOSH 67,837 67,614 67,472 67,341 67,499 67,664 68,428 -0.57%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin -3.35% 1.42% 1.12% 1.25% 0.00% 2.62% 0.00% -
ROE -2.06% 0.92% 0.78% 0.74% -0.15% 1.66% -0.91% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 143.45 153.03 162.05 137.94 138.46 145.19 83.40 43.41%
EPS -4.81 2.18 1.82 1.73 -0.36 3.81 -2.10 73.49%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.38 2.34 2.34 2.33 2.30 2.30 0.86%
Adjusted Per Share Value based on latest NOSH - 67,341
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 59.34 63.09 66.67 56.64 56.99 59.90 34.80 42.59%
EPS -1.99 0.90 0.75 0.71 -0.15 1.57 -0.88 72.02%
DPS 0.41 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9638 0.9812 0.9627 0.9608 0.959 0.9489 0.9597 0.28%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date - - - - - - - -
Price 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
EY 0.00 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 26/02/03 26/11/02 16/08/02 17/05/02 08/02/02 06/11/01 24/08/01 -
Price 3.14 0.00 0.00 0.00 0.00 0.00 0.00 -
P/RPS 2.19 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -65.28 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -1.53 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.32 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.35 0.00 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