[AIC] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
23-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 391.34%
YoY- 278.01%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 171,878 164,120 133,380 127,253 113,328 92,296 126,472 22.76%
PBT 19,568 14,784 10,681 5,217 -1,368 -7,696 649 874.78%
Tax -2,638 -2,724 -1,750 -181 -94 -188 -8,009 -52.40%
NP 16,930 12,060 8,931 5,036 -1,462 -7,884 -7,360 -
-
NP to SH 16,178 11,552 8,517 4,597 -1,578 -7,724 -7,541 -
-
Tax Rate 13.48% 18.43% 16.38% 3.47% - - 1,234.05% -
Total Cost 154,948 152,060 124,449 122,217 114,790 100,180 133,832 10.28%
-
Net Worth 126,988 121,783 116,456 111,450 108,706 106,118 93,508 22.70%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 126,988 121,783 116,456 111,450 108,706 106,118 93,508 22.70%
NOSH 173,956 173,975 173,816 174,141 175,333 173,963 150,820 10.01%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 9.85% 7.35% 6.70% 3.96% -1.29% -8.54% -5.82% -
ROE 12.74% 9.49% 7.31% 4.13% -1.45% -7.28% -8.06% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 98.80 94.33 76.74 73.07 64.64 53.05 83.86 11.58%
EPS 9.30 6.64 4.90 2.64 0.90 -4.44 -5.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.70 0.67 0.64 0.62 0.61 0.62 11.53%
Adjusted Per Share Value based on latest NOSH - 173,647
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 104.80 100.07 81.33 77.59 69.10 56.28 77.12 22.75%
EPS 9.86 7.04 5.19 2.80 -0.96 -4.71 -4.60 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7743 0.7426 0.7101 0.6796 0.6628 0.6471 0.5702 22.69%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.69 0.86 0.48 0.40 0.39 0.38 0.48 -
P/RPS 0.70 0.91 0.63 0.55 0.60 0.72 0.57 14.72%
P/EPS 7.42 12.95 9.80 15.15 -43.33 -8.56 -9.60 -
EY 13.48 7.72 10.21 6.60 -2.31 -11.68 -10.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 1.23 0.72 0.63 0.63 0.62 0.77 15.07%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 16/08/10 24/05/10 23/02/10 23/11/09 18/08/09 26/05/09 24/02/09 -
Price 0.90 0.74 0.66 0.41 0.38 0.44 0.42 -
P/RPS 0.91 0.78 0.86 0.56 0.59 0.83 0.50 49.23%
P/EPS 9.68 11.14 13.47 15.53 -42.22 -9.91 -8.40 -
EY 10.33 8.97 7.42 6.44 -2.37 -10.09 -11.90 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 1.06 0.99 0.64 0.61 0.72 0.68 48.61%

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