[AIC] YoY Annualized Quarter Result on 30-Sep-2004 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
05-Nov-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Sep-2004
Quarter
30-Sep-2004 [#3]
Profit Trend
QoQ- 11.21%
YoY- 80.33%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Revenue 134,132 157,542 179,626 131,023 344,673 407,598 304,278 -12.75%
PBT 2,044 -47,788 -28,089 -1,392 -11,057 10,504 9,276 -22.27%
Tax -2,516 -2,756 -353 -1,142 -1,826 -5,348 -4,354 -8.73%
NP -472 -50,544 -28,442 -2,534 -12,884 5,156 4,921 -
-
NP to SH -1,818 -48,422 -24,734 -2,534 -12,884 5,156 4,921 -
-
Tax Rate 123.09% - - - - 50.91% 46.94% -
Total Cost 134,604 208,086 208,069 133,557 357,557 402,442 299,357 -12.46%
-
Net Worth 65,052 91,441 139,262 165,125 148,818 160,899 156,629 -13.61%
Dividend
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Net Worth 65,052 91,441 139,262 165,125 148,818 160,899 156,629 -13.61%
NOSH 104,923 103,911 103,927 103,852 67,953 67,604 68,099 7.46%
Ratio Analysis
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
NP Margin -0.35% -32.08% -15.83% -1.93% -3.74% 1.26% 1.62% -
ROE -2.80% -52.95% -17.76% -1.53% -8.66% 3.20% 3.14% -
Per Share
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 127.84 151.61 172.84 126.16 507.22 602.91 446.81 -18.81%
EPS -1.73 -46.60 -23.80 -2.44 -18.96 7.63 7.23 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.88 1.34 1.59 2.19 2.38 2.30 -19.61%
Adjusted Per Share Value based on latest NOSH - 103,457
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
RPS 81.79 96.06 109.53 79.89 210.17 248.54 185.54 -12.75%
EPS -1.11 -29.53 -15.08 -1.55 -7.86 3.14 3.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.5576 0.8492 1.0069 0.9074 0.9811 0.9551 -13.61%
Price Multiplier on Financial Quarter End Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - - -
Price 0.55 0.65 1.14 1.68 3.76 0.00 0.00 -
P/RPS 0.43 0.43 0.66 1.33 0.74 0.00 0.00 -
P/EPS -31.73 -1.39 -4.79 -68.85 -19.83 0.00 0.00 -
EY -3.15 -71.69 -20.88 -1.45 -5.04 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.74 0.85 1.06 1.72 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 30/09/01 CAGR
Date 29/11/07 21/11/06 30/11/05 05/11/04 21/11/03 26/11/02 06/11/01 -
Price 0.62 0.67 1.08 1.72 4.18 0.00 0.00 -
P/RPS 0.48 0.44 0.62 1.36 0.82 0.00 0.00 -
P/EPS -35.77 -1.44 -4.54 -70.49 -22.05 0.00 0.00 -
EY -2.80 -69.55 -22.04 -1.42 -4.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.76 0.81 1.08 1.91 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