[AIC] YoY TTM Result on 31-Dec-2005 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- -22.29%
YoY- -131.28%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 126,472 138,354 170,316 190,483 182,877 437,060 403,014 -17.55%
PBT 650 6,348 -69,271 -44,730 -16,241 -5,899 2,687 -21.04%
Tax -8,009 -9,430 504 -574 -1,731 -5,308 -2,083 25.13%
NP -7,359 -3,082 -68,767 -45,304 -17,972 -11,207 604 -
-
NP to SH -7,539 -4,230 -60,752 -41,565 -17,972 -11,207 604 -
-
Tax Rate 1,232.15% 148.55% - - - - 77.52% -
Total Cost 133,831 141,436 239,083 235,787 200,849 448,267 402,410 -16.74%
-
Net Worth 107,903 67,312 63,512 156,923 156,873 122,379 158,062 -6.15%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div - - - - - - 678 -
Div Payout % - - - - - - 112.31% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 107,903 67,312 63,512 156,923 156,873 122,379 158,062 -6.15%
NOSH 174,037 105,176 104,118 103,922 103,889 68,368 67,837 16.98%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin -5.82% -2.23% -40.38% -23.78% -9.83% -2.56% 0.15% -
ROE -6.99% -6.28% -95.65% -26.49% -11.46% -9.16% 0.38% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 72.67 131.55 163.58 183.29 176.03 639.27 594.08 -29.52%
EPS -4.33 -4.02 -58.35 -40.00 -17.30 -16.39 0.89 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.62 0.64 0.61 1.51 1.51 1.79 2.33 -19.78%
Adjusted Per Share Value based on latest NOSH - 103,922
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 77.12 84.36 103.85 116.15 111.51 266.50 245.74 -17.54%
EPS -4.60 -2.58 -37.04 -25.34 -10.96 -6.83 0.37 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.6579 0.4104 0.3873 0.9568 0.9565 0.7462 0.9638 -6.16%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 - -
Price 0.48 0.79 0.66 1.16 1.64 4.20 0.00 -
P/RPS 0.66 0.60 0.40 0.63 0.93 0.66 0.00 -
P/EPS -11.08 -19.64 -1.13 -2.90 -9.48 -25.62 0.00 -
EY -9.02 -5.09 -88.41 -34.48 -10.55 -3.90 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 1.23 1.08 0.77 1.09 2.35 0.00 -
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 24/02/09 28/02/08 27/02/07 28/02/06 24/02/05 20/02/04 26/02/03 -
Price 0.42 0.62 0.67 1.00 1.41 3.70 3.14 -
P/RPS 0.58 0.47 0.41 0.55 0.80 0.58 0.53 1.51%
P/EPS -9.70 -15.42 -1.15 -2.50 -8.15 -22.57 352.67 -
EY -10.31 -6.49 -87.09 -40.00 -12.27 -4.43 0.28 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 0.68 0.97 1.10 0.66 0.93 2.07 1.35 -10.79%

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