[AIC] QoQ TTM Result on 31-Dec-2002 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -83.33%
YoY- -82.48%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 355,820 362,694 382,964 403,014 399,162 393,931 341,660 2.74%
PBT -13,484 -9,572 -4,737 2,687 8,199 7,921 4,547 -
Tax 558 219 -224 -2,083 -4,575 -3,193 -1,047 -
NP -12,926 -9,353 -4,961 604 3,624 4,728 3,500 -
-
NP to SH -12,926 -9,353 -4,961 604 3,624 4,728 2,063 -
-
Tax Rate - - - 77.52% 55.80% 40.31% 23.03% -
Total Cost 368,746 372,047 387,925 402,410 395,538 389,203 338,160 5.93%
-
Net Worth 148,764 150,731 153,456 158,062 160,922 157,885 157,578 -3.76%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div 678 678 678 678 - - - -
Div Payout % 0.00% 0.00% 0.00% 112.31% - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 148,764 150,731 153,456 158,062 160,922 157,885 157,578 -3.76%
NOSH 67,928 67,896 67,901 67,837 67,614 67,472 67,341 0.57%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin -3.63% -2.58% -1.30% 0.15% 0.91% 1.20% 1.02% -
ROE -8.69% -6.21% -3.23% 0.38% 2.25% 2.99% 1.31% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 523.81 534.18 564.00 594.08 590.35 583.84 507.36 2.14%
EPS -19.03 -13.78 -7.31 0.89 5.36 7.01 3.06 -
DPS 1.00 1.00 1.00 1.00 0.00 0.00 0.00 -
NAPS 2.19 2.22 2.26 2.33 2.38 2.34 2.34 -4.31%
Adjusted Per Share Value based on latest NOSH - 67,837
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 216.96 221.15 233.51 245.74 243.39 240.20 208.33 2.74%
EPS -7.88 -5.70 -3.03 0.37 2.21 2.88 1.26 -
DPS 0.41 0.41 0.41 0.41 0.00 0.00 0.00 -
NAPS 0.9071 0.9191 0.9357 0.9638 0.9812 0.9627 0.9608 -3.75%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 - - - - -
Price 3.76 2.85 2.73 0.00 0.00 0.00 0.00 -
P/RPS 0.72 0.53 0.48 0.00 0.00 0.00 0.00 -
P/EPS -19.76 -20.69 -37.37 0.00 0.00 0.00 0.00 -
EY -5.06 -4.83 -2.68 0.00 0.00 0.00 0.00 -
DY 0.27 0.35 0.37 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 1.28 1.21 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 21/11/03 22/08/03 16/05/03 26/02/03 26/11/02 16/08/02 17/05/02 -
Price 4.18 3.84 2.88 3.14 0.00 0.00 0.00 -
P/RPS 0.80 0.72 0.51 0.53 0.00 0.00 0.00 -
P/EPS -21.97 -27.88 -39.42 352.67 0.00 0.00 0.00 -
EY -4.55 -3.59 -2.54 0.28 0.00 0.00 0.00 -
DY 0.24 0.26 0.35 0.32 0.00 0.00 0.00 -
P/NAPS 1.91 1.73 1.27 1.35 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