[AIC] QoQ TTM Result on 30-Jun-2004 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
13-Aug-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
30-Jun-2004 [#2]
Profit Trend
QoQ- 25.31%
YoY- 45.79%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Revenue 194,319 182,877 309,578 355,943 399,681 437,060 355,820 -33.16%
PBT -21,351 -16,241 1,002 499 -91 -5,899 -13,484 35.81%
Tax -938 -1,731 -5,080 -5,569 -6,697 -5,308 558 -
NP -22,289 -17,972 -4,078 -5,070 -6,788 -11,207 -12,926 43.74%
-
NP to SH -22,289 -17,972 -4,078 -5,070 -6,788 -11,207 -12,926 43.74%
-
Tax Rate - - 506.99% 1,116.03% - - - -
Total Cost 216,608 200,849 313,656 361,013 406,469 448,267 368,746 -29.83%
-
Net Worth 152,979 156,873 164,498 166,446 126,666 122,379 148,764 1.87%
Dividend
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Div - - - - - - 678 -
Div Payout % - - - - - - 0.00% -
Equity
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Net Worth 152,979 156,873 164,498 166,446 126,666 122,379 148,764 1.87%
NOSH 104,067 103,889 103,457 104,028 63,333 68,368 67,928 32.86%
Ratio Analysis
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
NP Margin -11.47% -9.83% -1.32% -1.42% -1.70% -2.56% -3.63% -
ROE -14.57% -11.46% -2.48% -3.05% -5.36% -9.16% -8.69% -
Per Share
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 186.72 176.03 299.23 342.16 631.08 639.27 523.81 -49.69%
EPS -21.42 -17.30 -3.94 -4.87 -10.72 -16.39 -19.03 8.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 1.47 1.51 1.59 1.60 2.00 1.79 2.19 -23.31%
Adjusted Per Share Value based on latest NOSH - 104,028
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
RPS 118.49 111.51 188.77 217.04 243.71 266.50 216.96 -33.16%
EPS -13.59 -10.96 -2.49 -3.09 -4.14 -6.83 -7.88 43.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.9328 0.9565 1.003 1.0149 0.7724 0.7462 0.9071 1.87%
Price Multiplier on Financial Quarter End Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 -
Price 1.38 1.64 1.68 2.40 3.90 4.20 3.76 -
P/RPS 0.74 0.93 0.56 0.70 0.62 0.66 0.72 1.84%
P/EPS -6.44 -9.48 -42.62 -49.24 -36.39 -25.62 -19.76 -52.60%
EY -15.52 -10.55 -2.35 -2.03 -2.75 -3.90 -5.06 110.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.27 -
P/NAPS 0.94 1.09 1.06 1.50 1.95 2.35 1.72 -33.13%
Price Multiplier on Announcement Date
31/03/05 31/12/04 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 CAGR
Date 27/05/05 24/02/05 05/11/04 13/08/04 26/05/04 20/02/04 21/11/03 -
Price 1.34 1.41 1.72 1.94 3.70 3.70 4.18 -
P/RPS 0.72 0.80 0.57 0.57 0.59 0.58 0.80 -6.77%
P/EPS -6.26 -8.15 -43.64 -39.81 -34.52 -22.57 -21.97 -56.66%
EY -15.98 -12.27 -2.29 -2.51 -2.90 -4.43 -4.55 130.87%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.24 -
P/NAPS 0.91 0.93 1.08 1.21 1.85 2.07 1.91 -38.97%

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