[AIC] YoY Annualized Quarter Result on 30-Sep-2005 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
30-Nov-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
30-Sep-2005 [#3]
Profit Trend
QoQ- -7.82%
YoY- -876.11%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 128,537 134,132 157,542 179,626 131,023 344,673 407,598 -17.48%
PBT 6,082 2,044 -47,788 -28,089 -1,392 -11,057 10,504 -8.69%
Tax -8,046 -2,516 -2,756 -353 -1,142 -1,826 -5,348 7.03%
NP -1,964 -472 -50,544 -28,442 -2,534 -12,884 5,156 -
-
NP to SH -2,582 -1,818 -48,422 -24,734 -2,534 -12,884 5,156 -
-
Tax Rate 132.29% 123.09% - - - - 50.91% -
Total Cost 130,501 134,604 208,086 208,069 133,557 357,557 402,442 -17.09%
-
Net Worth 104,741 65,052 91,441 139,262 165,125 148,818 160,899 -6.89%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Net Worth 104,741 65,052 91,441 139,262 165,125 148,818 160,899 -6.89%
NOSH 143,481 104,923 103,911 103,927 103,852 67,953 67,604 13.34%
Ratio Analysis
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
NP Margin -1.53% -0.35% -32.08% -15.83% -1.93% -3.74% 1.26% -
ROE -2.47% -2.80% -52.95% -17.76% -1.53% -8.66% 3.20% -
Per Share
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 89.58 127.84 151.61 172.84 126.16 507.22 602.91 -27.20%
EPS -1.80 -1.73 -46.60 -23.80 -2.44 -18.96 7.63 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.62 0.88 1.34 1.59 2.19 2.38 -17.86%
Adjusted Per Share Value based on latest NOSH - 103,979
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
RPS 78.38 81.79 96.06 109.53 79.89 210.17 248.54 -17.48%
EPS -1.57 -1.11 -29.53 -15.08 -1.55 -7.86 3.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.3967 0.5576 0.8492 1.0069 0.9074 0.9811 -6.89%
Price Multiplier on Financial Quarter End Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 30/09/03 - -
Price 0.49 0.55 0.65 1.14 1.68 3.76 0.00 -
P/RPS 0.55 0.43 0.43 0.66 1.33 0.74 0.00 -
P/EPS -27.22 -31.73 -1.39 -4.79 -68.85 -19.83 0.00 -
EY -3.67 -3.15 -71.69 -20.88 -1.45 -5.04 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.89 0.74 0.85 1.06 1.72 0.00 -
Price Multiplier on Announcement Date
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Date 10/11/08 29/11/07 21/11/06 30/11/05 05/11/04 21/11/03 26/11/02 -
Price 0.50 0.62 0.67 1.08 1.72 4.18 0.00 -
P/RPS 0.56 0.48 0.44 0.62 1.36 0.82 0.00 -
P/EPS -27.78 -35.77 -1.44 -4.54 -70.49 -22.05 0.00 -
EY -3.60 -2.80 -69.55 -22.04 -1.42 -4.54 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 1.00 0.76 0.81 1.08 1.91 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