[AIC] QoQ TTM Result on 31-Dec-2001 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
08-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- -73.1%
YoY- -89.3%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 399,162 393,931 341,660 321,672 321,480 306,072 331,286 13.21%
PBT 8,199 7,921 4,547 7,278 20,143 31,444 46,124 -68.35%
Tax -4,575 -3,193 -1,047 -2,393 -5,889 -11,759 -18,143 -60.05%
NP 3,624 4,728 3,500 4,885 14,254 19,685 27,981 -74.36%
-
NP to SH 3,624 4,728 2,063 3,448 12,817 18,248 27,981 -74.36%
-
Tax Rate 55.80% 40.31% 23.03% 32.88% 29.24% 37.40% 39.34% -
Total Cost 395,538 389,203 338,160 316,787 307,226 286,387 303,305 19.34%
-
Net Worth 160,922 157,885 157,578 157,274 155,627 157,385 157,238 1.55%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - - 2,732 2,732 2,732 -
Div Payout % - - - - 21.32% 14.97% 9.76% -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 160,922 157,885 157,578 157,274 155,627 157,385 157,238 1.55%
NOSH 67,614 67,472 67,341 67,499 67,664 68,428 68,364 -0.73%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 0.91% 1.20% 1.02% 1.52% 4.43% 6.43% 8.45% -
ROE 2.25% 2.99% 1.31% 2.19% 8.24% 11.59% 17.80% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 590.35 583.84 507.36 476.55 475.11 447.29 484.59 14.05%
EPS 5.36 7.01 3.06 5.11 18.94 26.67 40.93 -74.18%
DPS 0.00 0.00 0.00 0.00 4.00 4.00 4.00 -
NAPS 2.38 2.34 2.34 2.33 2.30 2.30 2.30 2.30%
Adjusted Per Share Value based on latest NOSH - 67,499
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 243.39 240.20 208.33 196.14 196.02 186.63 202.00 13.21%
EPS 2.21 2.88 1.26 2.10 7.82 11.13 17.06 -74.36%
DPS 0.00 0.00 0.00 0.00 1.67 1.67 1.67 -
NAPS 0.9812 0.9627 0.9608 0.959 0.9489 0.9597 0.9588 1.55%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 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
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 16/08/02 17/05/02 08/02/02 06/11/01 24/08/01 18/05/01 -
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 -

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