[AIC] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 79.57%
YoY- 83.38%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 164,120 133,380 127,253 113,328 92,296 126,472 128,537 17.71%
PBT 14,784 10,681 5,217 -1,368 -7,696 649 6,082 80.88%
Tax -2,724 -1,750 -181 -94 -188 -8,009 -8,046 -51.45%
NP 12,060 8,931 5,036 -1,462 -7,884 -7,360 -1,964 -
-
NP to SH 11,552 8,517 4,597 -1,578 -7,724 -7,541 -2,582 -
-
Tax Rate 18.43% 16.38% 3.47% - - 1,234.05% 132.29% -
Total Cost 152,060 124,449 122,217 114,790 100,180 133,832 130,501 10.74%
-
Net Worth 121,783 116,456 111,450 108,706 106,118 93,508 104,741 10.58%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,783 116,456 111,450 108,706 106,118 93,508 104,741 10.58%
NOSH 173,975 173,816 174,141 175,333 173,963 150,820 143,481 13.72%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.35% 6.70% 3.96% -1.29% -8.54% -5.82% -1.53% -
ROE 9.49% 7.31% 4.13% -1.45% -7.28% -8.06% -2.47% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 94.33 76.74 73.07 64.64 53.05 83.86 89.58 3.50%
EPS 6.64 4.90 2.64 0.90 -4.44 -5.00 -1.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.62 0.61 0.62 0.73 -2.76%
Adjusted Per Share Value based on latest NOSH - 173,030
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 100.07 81.33 77.59 69.10 56.28 77.12 78.38 17.70%
EPS 7.04 5.19 2.80 -0.96 -4.71 -4.60 -1.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7426 0.7101 0.6796 0.6628 0.6471 0.5702 0.6387 10.58%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.86 0.48 0.40 0.39 0.38 0.48 0.49 -
P/RPS 0.91 0.63 0.55 0.60 0.72 0.57 0.55 39.93%
P/EPS 12.95 9.80 15.15 -43.33 -8.56 -9.60 -27.22 -
EY 7.72 10.21 6.60 -2.31 -11.68 -10.42 -3.67 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.72 0.63 0.63 0.62 0.77 0.67 49.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 23/02/10 23/11/09 18/08/09 26/05/09 24/02/09 10/11/08 -
Price 0.74 0.66 0.41 0.38 0.44 0.42 0.50 -
P/RPS 0.78 0.86 0.56 0.59 0.83 0.50 0.56 24.74%
P/EPS 11.14 13.47 15.53 -42.22 -9.91 -8.40 -27.78 -
EY 8.97 7.42 6.44 -2.37 -10.09 -11.90 -3.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.64 0.61 0.72 0.68 0.68 34.47%

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