[AIC] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 32.51%
YoY- 115.93%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 122,876 137,319 134,132 131,558 132,596 159,220 157,542 -15.25%
PBT -3,200 3,120 2,044 312 3,900 -66,985 -47,788 -83.48%
Tax -4,260 -6,203 -2,516 7,496 -280 -1,782 -2,756 33.65%
NP -7,460 -3,083 -472 7,808 3,620 -68,767 -50,544 -72.03%
-
NP to SH -7,744 -4,231 -1,818 6,636 5,008 -60,752 -48,422 -70.50%
-
Tax Rate - 198.81% 123.09% -2,402.56% 7.18% - - -
Total Cost 130,336 140,402 134,604 123,750 128,976 227,987 208,086 -26.77%
-
Net Worth 86,871 67,099 65,052 68,249 68,386 65,494 91,441 -3.35%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 86,871 67,099 65,052 68,249 68,386 65,494 91,441 -3.35%
NOSH 124,102 104,843 104,923 104,999 105,210 103,960 103,911 12.55%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -6.07% -2.25% -0.35% 5.94% 2.73% -43.19% -32.08% -
ROE -8.91% -6.31% -2.80% 9.72% 7.32% -92.76% -52.95% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 99.01 130.98 127.84 125.29 126.03 153.15 151.61 -24.70%
EPS -6.24 -4.03 -1.73 6.32 4.76 -58.43 -46.60 -73.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 0.62 0.65 0.65 0.63 0.88 -14.13%
Adjusted Per Share Value based on latest NOSH - 104,923
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 74.92 83.73 81.79 80.22 80.85 97.09 96.06 -15.25%
EPS -4.72 -2.58 -1.11 4.05 3.05 -37.04 -29.53 -70.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5297 0.4091 0.3967 0.4162 0.417 0.3994 0.5576 -3.36%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.79 0.55 0.61 0.61 0.66 0.65 -
P/RPS 0.62 0.60 0.43 0.49 0.48 0.43 0.43 27.60%
P/EPS -9.78 -19.58 -31.73 9.65 12.82 -1.13 -1.39 266.74%
EY -10.23 -5.11 -3.15 10.36 7.80 -88.54 -71.69 -72.66%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.23 0.89 0.94 0.94 1.05 0.74 11.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 29/11/07 06/08/07 17/05/07 27/02/07 21/11/06 -
Price 0.51 0.62 0.62 0.55 0.59 0.67 0.67 -
P/RPS 0.52 0.47 0.48 0.44 0.47 0.44 0.44 11.76%
P/EPS -8.17 -15.36 -35.77 8.70 12.39 -1.15 -1.44 217.77%
EY -12.24 -6.51 -2.80 11.49 8.07 -87.22 -69.55 -68.56%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.97 1.00 0.85 0.91 1.06 0.76 -2.64%

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