[AIC] YoY TTM Result on 31-Mar-2004 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-May-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2004
Quarter
31-Mar-2004 [#1]
Profit Trend
QoQ- 39.43%
YoY- -36.83%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Revenue 157,228 189,817 194,319 399,681 382,964 341,660 331,286 -11.67%
PBT -58,757 -49,974 -21,351 -91 -4,737 4,547 46,124 -
Tax 483 -620 -938 -6,697 -224 -1,047 -18,143 -
NP -58,274 -50,594 -22,289 -6,788 -4,961 3,500 27,981 -
-
NP to SH -49,791 -46,976 -22,289 -6,788 -4,961 2,063 27,981 -
-
Tax Rate - - - - - 23.03% 39.34% -
Total Cost 215,502 240,411 216,608 406,469 387,925 338,160 303,305 -5.53%
-
Net Worth 68,386 117,464 152,979 126,666 153,456 157,578 157,238 -12.95%
Dividend
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Div - - - - 678 - 2,732 -
Div Payout % - - - - 0.00% - 9.76% -
Equity
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Net Worth 68,386 117,464 152,979 126,666 153,456 157,578 157,238 -12.95%
NOSH 105,210 103,950 104,067 63,333 67,901 67,341 68,364 7.44%
Ratio Analysis
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
NP Margin -37.06% -26.65% -11.47% -1.70% -1.30% 1.02% 8.45% -
ROE -72.81% -39.99% -14.57% -5.36% -3.23% 1.31% 17.80% -
Per Share
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 149.44 182.60 186.72 631.08 564.00 507.36 484.59 -17.79%
EPS -47.33 -45.19 -21.42 -10.72 -7.31 3.06 40.93 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 4.00 -
NAPS 0.65 1.13 1.47 2.00 2.26 2.34 2.30 -18.98%
Adjusted Per Share Value based on latest NOSH - 63,333
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
RPS 95.87 115.74 118.49 243.71 233.51 208.33 202.00 -11.67%
EPS -30.36 -28.64 -13.59 -4.14 -3.03 1.26 17.06 -
DPS 0.00 0.00 0.00 0.00 0.41 0.00 1.67 -
NAPS 0.417 0.7162 0.9328 0.7724 0.9357 0.9608 0.9588 -12.95%
Price Multiplier on Financial Quarter End Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 30/03/07 31/03/06 31/03/05 31/03/04 31/03/03 - - -
Price 0.61 0.65 1.38 3.90 2.73 0.00 0.00 -
P/RPS 0.41 0.36 0.74 0.62 0.48 0.00 0.00 -
P/EPS -1.29 -1.44 -6.44 -36.39 -37.37 0.00 0.00 -
EY -77.58 -69.52 -15.52 -2.75 -2.68 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
P/NAPS 0.94 0.58 0.94 1.95 1.21 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/03/06 31/03/05 31/03/04 31/03/03 31/03/02 31/03/01 CAGR
Date 17/05/07 24/05/06 27/05/05 26/05/04 16/05/03 17/05/02 18/05/01 -
Price 0.59 0.56 1.34 3.70 2.88 0.00 0.00 -
P/RPS 0.39 0.31 0.72 0.59 0.51 0.00 0.00 -
P/EPS -1.25 -1.24 -6.26 -34.52 -39.42 0.00 0.00 -
EY -80.21 -80.70 -15.98 -2.90 -2.54 0.00 0.00 -
DY 0.00 0.00 0.00 0.00 0.35 0.00 0.00 -
P/NAPS 0.91 0.50 0.91 1.85 1.27 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