[AIC] YoY Cumulative Quarter Result on 30-Jun-2003 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
22-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -71.91%
YoY- -416.09%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Revenue 92,093 86,263 80,791 161,908 202,228 129,969 146,736 -7.46%
PBT -22,663 -12,876 -685 -7,083 5,176 4,533 24,753 -
Tax -78 -268 -742 -481 -2,783 -3,420 -9,677 -55.20%
NP -22,741 -13,144 -1,427 -7,564 2,393 1,113 15,076 -
-
NP to SH -20,831 -11,470 -1,427 -7,564 2,393 1,113 15,076 -
-
Tax Rate - - - - 53.77% 75.45% 39.09% -
Total Cost 114,834 99,407 82,218 169,472 199,835 128,856 131,660 -2.25%
-
Net Worth 105,973 146,491 166,656 150,736 158,181 157,049 141,995 -4.75%
Dividend
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Net Worth 105,973 146,491 166,656 150,736 158,181 157,049 141,995 -4.75%
NOSH 103,895 103,894 104,160 67,899 67,598 68,282 67,940 7.33%
Ratio Analysis
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
NP Margin -24.69% -15.24% -1.77% -4.67% 1.18% 0.86% 10.27% -
ROE -19.66% -7.83% -0.86% -5.02% 1.51% 0.71% 10.62% -
Per Share
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 88.64 83.03 77.56 238.45 299.16 190.34 215.98 -13.78%
EPS -20.05 -11.04 -1.37 -11.14 3.54 1.63 22.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.02 1.41 1.60 2.22 2.34 2.30 2.09 -11.26%
Adjusted Per Share Value based on latest NOSH - 67,896
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
RPS 56.15 52.60 49.26 98.72 123.31 79.25 89.47 -7.46%
EPS -12.70 -6.99 -0.87 -4.61 1.46 0.68 9.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6462 0.8932 1.0162 0.9191 0.9645 0.9576 0.8658 -4.75%
Price Multiplier on Financial Quarter End Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 30/06/06 30/06/05 30/06/04 30/06/03 - - - -
Price 0.69 1.33 2.40 2.85 0.00 0.00 0.00 -
P/RPS 0.78 1.60 3.09 1.20 0.00 0.00 0.00 -
P/EPS -3.44 -12.05 -175.18 -25.58 0.00 0.00 0.00 -
EY -29.06 -8.30 -0.57 -3.91 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.94 1.50 1.28 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/06 30/06/05 30/06/04 30/06/03 30/06/02 30/06/01 30/06/00 CAGR
Date 11/08/06 25/08/05 13/08/04 22/08/03 16/08/02 24/08/01 08/08/00 -
Price 0.66 1.25 1.94 3.84 0.00 0.00 0.00 -
P/RPS 0.74 1.51 2.50 1.61 0.00 0.00 0.00 -
P/EPS -3.29 -11.32 -141.61 -34.47 0.00 0.00 0.00 -
EY -30.38 -8.83 -0.71 -2.90 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.89 1.21 1.73 0.00 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