[AIC] YoY Quarter 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- -34.85%
YoY- -477.68%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Revenue 46,237 46,903 35,461 72,840 92,890 72,902 64,455 -5.38%
PBT -9,539 -4,295 815 -4,993 2,431 5,162 10,702 -
Tax -49 -3 -796 593 -1,266 -2,612 -3,922 -51.81%
NP -9,588 -4,298 19 -4,400 1,165 2,550 6,780 -
-
NP to SH -9,709 -4,298 19 -4,400 1,165 2,550 6,780 -
-
Tax Rate - - 97.67% - 52.08% 50.60% 36.65% -
Total Cost 55,825 51,201 35,442 77,240 91,725 70,352 57,675 -0.54%
-
Net Worth 117,464 152,979 154,533 153,456 157,578 157,238 130,900 -1.78%
Dividend
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Net Worth 117,464 152,979 154,533 153,456 157,578 157,238 130,900 -1.78%
NOSH 103,950 104,067 63,333 67,901 67,341 68,364 33,564 20.72%
Ratio Analysis
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
NP Margin -20.74% -9.16% 0.05% -6.04% 1.25% 3.50% 10.52% -
ROE -8.27% -2.81% 0.01% -2.87% 0.74% 1.62% 5.18% -
Per Share
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 44.48 45.07 55.99 107.27 137.94 106.64 192.03 -21.62%
EPS -9.34 -4.13 0.03 -6.48 1.73 3.73 20.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.47 2.44 2.26 2.34 2.30 3.90 -18.64%
Adjusted Per Share Value based on latest NOSH - 67,901
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
RPS 28.19 28.60 21.62 44.41 56.64 44.45 39.30 -5.38%
EPS -5.92 -2.62 0.01 -2.68 0.71 1.55 4.13 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7162 0.9328 0.9423 0.9357 0.9608 0.9588 0.7982 -1.78%
Price Multiplier on Financial Quarter End Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 31/03/06 31/03/05 31/03/04 31/03/03 - - - -
Price 0.65 1.38 3.90 2.73 0.00 0.00 0.00 -
P/RPS 1.46 3.06 6.97 2.54 0.00 0.00 0.00 -
P/EPS -6.96 -33.41 13,000.00 -42.13 0.00 0.00 0.00 -
EY -14.37 -2.99 0.01 -2.37 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.94 1.60 1.21 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 31/03/00 CAGR
Date 24/05/06 27/05/05 26/05/04 16/05/03 17/05/02 18/05/01 16/05/00 -
Price 0.56 1.34 3.70 2.88 0.00 0.00 0.00 -
P/RPS 1.26 2.97 6.61 2.68 0.00 0.00 0.00 -
P/EPS -6.00 -32.45 12,333.33 -44.44 0.00 0.00 0.00 -
EY -16.68 -3.08 0.01 -2.25 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.91 1.52 1.27 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