[AIC] QoQ TTM Result on 31-Mar-2005 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
27-May-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Mar-2005 [#1]
Profit Trend
QoQ- -24.02%
YoY- -228.36%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Revenue 190,483 186,574 188,349 194,319 182,877 309,578 355,943 -34.00%
PBT -44,730 -35,917 -28,433 -21,351 -16,241 1,002 499 -
Tax -574 -652 -1,055 -938 -1,731 -5,080 -5,569 -77.92%
NP -45,304 -36,569 -29,488 -22,289 -17,972 -4,078 -5,070 328.89%
-
NP to SH -41,565 -33,989 -28,015 -22,289 -17,972 -4,078 -5,070 305.02%
-
Tax Rate - - - - - 506.99% 1,116.03% -
Total Cost 235,787 223,143 217,837 216,608 200,849 313,656 361,013 -24.66%
-
Net Worth 156,923 139,332 146,558 152,979 156,873 164,498 166,446 -3.84%
Dividend
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Net Worth 156,923 139,332 146,558 152,979 156,873 164,498 166,446 -3.84%
NOSH 103,922 103,979 103,942 104,067 103,889 103,457 104,028 -0.06%
Ratio Analysis
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
NP Margin -23.78% -19.60% -15.66% -11.47% -9.83% -1.32% -1.42% -
ROE -26.49% -24.39% -19.12% -14.57% -11.46% -2.48% -3.05% -
Per Share
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 183.29 179.43 181.21 186.72 176.03 299.23 342.16 -33.96%
EPS -40.00 -32.69 -26.95 -21.42 -17.30 -3.94 -4.87 305.52%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.51 1.34 1.41 1.47 1.51 1.59 1.60 -3.77%
Adjusted Per Share Value based on latest NOSH - 104,067
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
RPS 116.15 113.76 114.85 118.49 111.51 188.77 217.04 -34.00%
EPS -25.34 -20.73 -17.08 -13.59 -10.96 -2.49 -3.09 305.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9568 0.8496 0.8936 0.9328 0.9565 1.003 1.0149 -3.84%
Price Multiplier on Financial Quarter End Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 30/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 -
Price 1.16 1.14 1.33 1.38 1.64 1.68 2.40 -
P/RPS 0.63 0.64 0.73 0.74 0.93 0.56 0.70 -6.76%
P/EPS -2.90 -3.49 -4.93 -6.44 -9.48 -42.62 -49.24 -84.78%
EY -34.48 -28.67 -20.27 -15.52 -10.55 -2.35 -2.03 557.36%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.85 0.94 0.94 1.09 1.06 1.50 -35.81%
Price Multiplier on Announcement Date
31/12/05 30/09/05 30/06/05 31/03/05 31/12/04 30/09/04 30/06/04 CAGR
Date 28/02/06 30/11/05 25/08/05 27/05/05 24/02/05 05/11/04 13/08/04 -
Price 1.00 1.08 1.25 1.34 1.41 1.72 1.94 -
P/RPS 0.55 0.60 0.69 0.72 0.80 0.57 0.57 -2.34%
P/EPS -2.50 -3.30 -4.64 -6.26 -8.15 -43.64 -39.81 -84.12%
EY -40.00 -30.27 -21.56 -15.98 -12.27 -2.29 -2.51 530.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.66 0.81 0.89 0.91 0.93 1.08 1.21 -33.16%

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