[AIC] QoQ TTM Result on 31-Mar-2003 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
16-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -921.36%
YoY- -340.48%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 437,060 355,820 362,694 382,964 403,014 399,162 393,931 7.15%
PBT -5,899 -13,484 -9,572 -4,737 2,687 8,199 7,921 -
Tax -5,308 558 219 -224 -2,083 -4,575 -3,193 40.20%
NP -11,207 -12,926 -9,353 -4,961 604 3,624 4,728 -
-
NP to SH -11,207 -12,926 -9,353 -4,961 604 3,624 4,728 -
-
Tax Rate - - - - 77.52% 55.80% 40.31% -
Total Cost 448,267 368,746 372,047 387,925 402,410 395,538 389,203 9.84%
-
Net Worth 122,379 148,764 150,731 153,456 158,062 160,922 157,885 -15.57%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div - 678 678 678 678 - - -
Div Payout % - 0.00% 0.00% 0.00% 112.31% - - -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 122,379 148,764 150,731 153,456 158,062 160,922 157,885 -15.57%
NOSH 68,368 67,928 67,896 67,901 67,837 67,614 67,472 0.88%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin -2.56% -3.63% -2.58% -1.30% 0.15% 0.91% 1.20% -
ROE -9.16% -8.69% -6.21% -3.23% 0.38% 2.25% 2.99% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 639.27 523.81 534.18 564.00 594.08 590.35 583.84 6.21%
EPS -16.39 -19.03 -13.78 -7.31 0.89 5.36 7.01 -
DPS 0.00 1.00 1.00 1.00 1.00 0.00 0.00 -
NAPS 1.79 2.19 2.22 2.26 2.33 2.38 2.34 -16.31%
Adjusted Per Share Value based on latest NOSH - 67,901
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 266.50 216.96 221.15 233.51 245.74 243.39 240.20 7.15%
EPS -6.83 -7.88 -5.70 -3.03 0.37 2.21 2.88 -
DPS 0.00 0.41 0.41 0.41 0.41 0.00 0.00 -
NAPS 0.7462 0.9071 0.9191 0.9357 0.9638 0.9812 0.9627 -15.58%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 - - - -
Price 4.20 3.76 2.85 2.73 0.00 0.00 0.00 -
P/RPS 0.66 0.72 0.53 0.48 0.00 0.00 0.00 -
P/EPS -25.62 -19.76 -20.69 -37.37 0.00 0.00 0.00 -
EY -3.90 -5.06 -4.83 -2.68 0.00 0.00 0.00 -
DY 0.00 0.27 0.35 0.37 0.00 0.00 0.00 -
P/NAPS 2.35 1.72 1.28 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 20/02/04 21/11/03 22/08/03 16/05/03 26/02/03 26/11/02 16/08/02 -
Price 3.70 4.18 3.84 2.88 3.14 0.00 0.00 -
P/RPS 0.58 0.80 0.72 0.51 0.53 0.00 0.00 -
P/EPS -22.57 -21.97 -27.88 -39.42 352.67 0.00 0.00 -
EY -4.43 -4.55 -3.59 -2.54 0.28 0.00 0.00 -
DY 0.00 0.24 0.26 0.35 0.32 0.00 0.00 -
P/NAPS 2.07 1.91 1.73 1.27 1.35 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