[AIC] YoY TTM 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- -21.32%
YoY- -733.47%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Revenue 133,123 142,697 185,016 186,574 309,578 355,820 399,162 -16.71%
PBT 6,149 -26,980 -61,192 -35,917 1,002 -13,484 8,199 -4.67%
Tax -10,353 -4,230 -889 -652 -5,080 558 -4,575 14.56%
NP -4,204 -31,210 -62,081 -36,569 -4,078 -12,926 3,624 -
-
NP to SH -4,804 -25,796 -59,331 -33,989 -4,078 -12,926 3,624 -
-
Tax Rate 168.37% - - - 506.99% - 55.80% -
Total Cost 137,327 173,907 247,097 223,143 313,656 368,746 395,538 -16.15%
-
Net Worth 116,551 65,058 91,455 139,332 164,498 148,764 160,922 -5.22%
Dividend
30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 30/09/03 30/09/02 CAGR
Div - - - - - 678 - -
Div Payout % - - - - - 0.00% - -
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 116,551 65,058 91,455 139,332 164,498 148,764 160,922 -5.22%
NOSH 159,659 104,932 103,926 103,979 103,457 67,928 67,614 15.38%
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 -3.16% -21.87% -33.55% -19.60% -1.32% -3.63% 0.91% -
ROE -4.12% -39.65% -64.87% -24.39% -2.48% -8.69% 2.25% -
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 83.38 135.99 178.03 179.43 299.23 523.81 590.35 -27.81%
EPS -3.01 -24.58 -57.09 -32.69 -3.94 -19.03 5.36 -
DPS 0.00 0.00 0.00 0.00 0.00 1.00 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 81.17 87.01 112.81 113.76 188.77 216.96 243.39 -16.71%
EPS -2.93 -15.73 -36.18 -20.73 -2.49 -7.88 2.21 -
DPS 0.00 0.00 0.00 0.00 0.00 0.41 0.00 -
NAPS 0.7107 0.3967 0.5577 0.8496 1.003 0.9071 0.9812 -5.22%
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 0.59 0.40 0.37 0.64 0.56 0.72 0.00 -
P/EPS -16.28 -2.24 -1.14 -3.49 -42.62 -19.76 0.00 -
EY -6.14 -44.70 -87.83 -28.67 -2.35 -5.06 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.27 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 0.60 0.46 0.38 0.60 0.57 0.80 0.00 -
P/EPS -16.62 -2.52 -1.17 -3.30 -43.64 -21.97 0.00 -
EY -6.02 -39.65 -85.21 -30.27 -2.29 -4.55 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.24 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