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

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
16-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 129.18%
YoY- -74.09%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 382,964 403,014 399,162 393,931 341,660 321,672 321,480 12.38%
PBT -4,737 2,687 8,199 7,921 4,547 7,278 20,143 -
Tax -224 -2,083 -4,575 -3,193 -1,047 -2,393 -5,889 -88.71%
NP -4,961 604 3,624 4,728 3,500 4,885 14,254 -
-
NP to SH -4,961 604 3,624 4,728 2,063 3,448 12,817 -
-
Tax Rate - 77.52% 55.80% 40.31% 23.03% 32.88% 29.24% -
Total Cost 387,925 402,410 395,538 389,203 338,160 316,787 307,226 16.83%
-
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 678 678 - - - - 2,732 -60.54%
Div Payout % 0.00% 112.31% - - - - 21.32% -
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 -1.30% 0.15% 0.91% 1.20% 1.02% 1.52% 4.43% -
ROE -3.23% 0.38% 2.25% 2.99% 1.31% 2.19% 8.24% -
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 564.00 594.08 590.35 583.84 507.36 476.55 475.11 12.12%
EPS -7.31 0.89 5.36 7.01 3.06 5.11 18.94 -
DPS 1.00 1.00 0.00 0.00 0.00 0.00 4.00 -60.34%
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 233.51 245.74 243.39 240.20 208.33 196.14 196.02 12.38%
EPS -3.03 0.37 2.21 2.88 1.26 2.10 7.82 -
DPS 0.41 0.41 0.00 0.00 0.00 0.00 1.67 -60.82%
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 0.48 0.00 0.00 0.00 0.00 0.00 0.00 -
P/EPS -37.37 0.00 0.00 0.00 0.00 0.00 0.00 -
EY -2.68 0.00 0.00 0.00 0.00 0.00 0.00 -
DY 0.37 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 0.51 0.53 0.00 0.00 0.00 0.00 0.00 -
P/EPS -39.42 352.67 0.00 0.00 0.00 0.00 0.00 -
EY -2.54 0.28 0.00 0.00 0.00 0.00 0.00 -
DY 0.35 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