[AIC] YoY TTM Result on 31-Dec-2003 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
20-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- 13.3%
YoY- -1955.46%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Revenue 170,316 190,483 182,877 437,060 403,014 321,672 322,839 -10.10%
PBT -69,271 -44,730 -16,241 -5,899 2,687 7,278 51,664 -
Tax 504 -574 -1,731 -5,308 -2,083 -2,393 -19,453 -
NP -68,767 -45,304 -17,972 -11,207 604 4,885 32,211 -
-
NP to SH -60,752 -41,565 -17,972 -11,207 604 3,448 32,211 -
-
Tax Rate - - - - 77.52% 32.88% 37.65% -
Total Cost 239,083 235,787 200,849 448,267 402,410 316,787 290,628 -3.20%
-
Net Worth 63,512 156,923 156,873 122,379 158,062 157,274 155,060 -13.81%
Dividend
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Div - - - - 678 - 2,732 -
Div Payout % - - - - 112.31% - 8.48% -
Equity
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Net Worth 63,512 156,923 156,873 122,379 158,062 157,274 155,060 -13.81%
NOSH 104,118 103,922 103,889 68,368 67,837 67,499 68,308 7.27%
Ratio Analysis
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
NP Margin -40.38% -23.78% -9.83% -2.56% 0.15% 1.52% 9.98% -
ROE -95.65% -26.49% -11.46% -9.16% 0.38% 2.19% 20.77% -
Per Share
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 163.58 183.29 176.03 639.27 594.08 476.55 472.62 -16.20%
EPS -58.35 -40.00 -17.30 -16.39 0.89 5.11 47.16 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 4.00 -
NAPS 0.61 1.51 1.51 1.79 2.33 2.33 2.27 -19.66%
Adjusted Per Share Value based on latest NOSH - 68,368
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
RPS 103.85 116.15 111.51 266.50 245.74 196.14 196.85 -10.10%
EPS -37.04 -25.34 -10.96 -6.83 0.37 2.10 19.64 -
DPS 0.00 0.00 0.00 0.00 0.41 0.00 1.67 -
NAPS 0.3873 0.9568 0.9565 0.7462 0.9638 0.959 0.9455 -13.81%
Price Multiplier on Financial Quarter End Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 29/12/06 30/12/05 31/12/04 31/12/03 - - - -
Price 0.66 1.16 1.64 4.20 0.00 0.00 0.00 -
P/RPS 0.40 0.63 0.93 0.66 0.00 0.00 0.00 -
P/EPS -1.13 -2.90 -9.48 -25.62 0.00 0.00 0.00 -
EY -88.41 -34.48 -10.55 -3.90 0.00 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.77 1.09 2.35 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 CAGR
Date 27/02/07 28/02/06 24/02/05 20/02/04 26/02/03 08/02/02 14/02/01 -
Price 0.67 1.00 1.41 3.70 3.14 0.00 0.00 -
P/RPS 0.41 0.55 0.80 0.58 0.53 0.00 0.00 -
P/EPS -1.15 -2.50 -8.15 -22.57 352.67 0.00 0.00 -
EY -87.09 -40.00 -12.27 -4.43 0.28 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.32 0.00 0.00 -
P/NAPS 1.10 0.66 0.93 2.07 1.35 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