[AIC] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.3%
YoY- -1955.46%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 309,578 355,943 399,681 437,060 355,820 362,694 382,964 -13.18%
PBT 1,002 499 -91 -5,899 -13,484 -9,572 -4,737 -
Tax -5,080 -5,569 -6,697 -5,308 558 219 -224 696.66%
NP -4,078 -5,070 -6,788 -11,207 -12,926 -9,353 -4,961 -12.21%
-
NP to SH -4,078 -5,070 -6,788 -11,207 -12,926 -9,353 -4,961 -12.21%
-
Tax Rate 506.99% 1,116.03% - - - - - -
Total Cost 313,656 361,013 406,469 448,267 368,746 372,047 387,925 -13.17%
-
Net Worth 164,498 166,446 126,666 122,379 148,764 150,731 153,456 4.72%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - 678 678 678 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 164,498 166,446 126,666 122,379 148,764 150,731 153,456 4.72%
NOSH 103,457 104,028 63,333 68,368 67,928 67,896 67,901 32.30%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin -1.32% -1.42% -1.70% -2.56% -3.63% -2.58% -1.30% -
ROE -2.48% -3.05% -5.36% -9.16% -8.69% -6.21% -3.23% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 299.23 342.16 631.08 639.27 523.81 534.18 564.00 -34.38%
EPS -3.94 -4.87 -10.72 -16.39 -19.03 -13.78 -7.31 -33.69%
DPS 0.00 0.00 0.00 0.00 1.00 1.00 1.00 -
NAPS 1.59 1.60 2.00 1.79 2.19 2.22 2.26 -20.84%
Adjusted Per Share Value based on latest NOSH - 68,368
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 188.77 217.04 243.71 266.50 216.96 221.15 233.51 -13.18%
EPS -2.49 -3.09 -4.14 -6.83 -7.88 -5.70 -3.03 -12.23%
DPS 0.00 0.00 0.00 0.00 0.41 0.41 0.41 -
NAPS 1.003 1.0149 0.7724 0.7462 0.9071 0.9191 0.9357 4.72%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.68 2.40 3.90 4.20 3.76 2.85 2.73 -
P/RPS 0.56 0.70 0.62 0.66 0.72 0.53 0.48 10.79%
P/EPS -42.62 -49.24 -36.39 -25.62 -19.76 -20.69 -37.37 9.13%
EY -2.35 -2.03 -2.75 -3.90 -5.06 -4.83 -2.68 -8.36%
DY 0.00 0.00 0.00 0.00 0.27 0.35 0.37 -
P/NAPS 1.06 1.50 1.95 2.35 1.72 1.28 1.21 -8.42%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 05/11/04 13/08/04 26/05/04 20/02/04 21/11/03 22/08/03 16/05/03 -
Price 1.72 1.94 3.70 3.70 4.18 3.84 2.88 -
P/RPS 0.57 0.57 0.59 0.58 0.80 0.72 0.51 7.67%
P/EPS -43.64 -39.81 -34.52 -22.57 -21.97 -27.88 -39.42 6.99%
EY -2.29 -2.51 -2.90 -4.43 -4.55 -3.59 -2.54 -6.65%
DY 0.00 0.00 0.00 0.00 0.24 0.26 0.35 -
P/NAPS 1.08 1.21 1.85 2.07 1.91 1.73 1.27 -10.21%

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