[AIC] QoQ TTM 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- -21.32%
YoY- -733.47%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 CAGR
Revenue 196,312 189,817 190,483 186,574 188,349 194,319 182,877 4.85%
PBT -54,517 -49,974 -44,730 -35,917 -28,433 -21,351 -16,241 124.68%
Tax -586 -620 -574 -652 -1,055 -938 -1,731 -51.52%
NP -55,103 -50,594 -45,304 -36,569 -29,488 -22,289 -17,972 111.48%
-
NP to SH -50,927 -46,976 -41,565 -33,989 -28,015 -22,289 -17,972 100.63%
-
Tax Rate - - - - - - - -
Total Cost 251,415 240,411 235,787 223,143 217,837 216,608 200,849 16.19%
-
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 -28.07% -26.65% -23.78% -19.60% -15.66% -11.47% -9.83% -
ROE -48.03% -39.99% -26.49% -24.39% -19.12% -14.57% -11.46% -
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 188.85 182.60 183.29 179.43 181.21 186.72 176.03 4.81%
EPS -48.99 -45.19 -40.00 -32.69 -26.95 -21.42 -17.30 100.54%
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 119.70 115.74 116.15 113.76 114.85 118.49 111.51 4.85%
EPS -31.05 -28.64 -25.34 -20.73 -17.08 -13.59 -10.96 100.59%
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 0.37 0.36 0.63 0.64 0.73 0.74 0.93 -45.99%
P/EPS -1.41 -1.44 -2.90 -3.49 -4.93 -6.44 -9.48 -72.02%
EY -71.00 -69.52 -34.48 -28.67 -20.27 -15.52 -10.55 257.70%
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 0.35 0.31 0.55 0.60 0.69 0.72 0.80 -42.45%
P/EPS -1.35 -1.24 -2.50 -3.30 -4.64 -6.26 -8.15 -69.93%
EY -74.23 -80.70 -40.00 -30.27 -21.56 -15.98 -12.27 233.11%
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