[AIC] QoQ Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.46%
YoY- -46.16%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 134,132 131,558 132,596 159,220 157,542 184,186 184,948 -19.26%
PBT 2,044 312 3,900 -66,985 -47,788 -45,326 -38,156 -
Tax -2,516 7,496 -280 -1,782 -2,756 -156 -196 447.38%
NP -472 7,808 3,620 -68,767 -50,544 -45,482 -38,352 -94.65%
-
NP to SH -1,818 6,636 5,008 -60,752 -48,422 -41,662 -38,836 -86.98%
-
Tax Rate 123.09% -2,402.56% 7.18% - - - - -
Total Cost 134,604 123,750 128,976 227,987 208,086 229,668 223,300 -28.61%
-
Net Worth 65,052 68,249 68,386 65,494 91,441 105,973 117,464 -32.53%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 65,052 68,249 68,386 65,494 91,441 105,973 117,464 -32.53%
NOSH 104,923 104,999 105,210 103,960 103,911 103,895 103,950 0.62%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin -0.35% 5.94% 2.73% -43.19% -32.08% -24.69% -20.74% -
ROE -2.80% 9.72% 7.32% -92.76% -52.95% -39.31% -33.06% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 127.84 125.29 126.03 153.15 151.61 177.28 177.92 -19.76%
EPS -1.73 6.32 4.76 -58.43 -46.60 -40.10 -37.36 -87.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.65 0.65 0.63 0.88 1.02 1.13 -32.95%
Adjusted Per Share Value based on latest NOSH - 104,118
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 81.79 80.22 80.85 97.09 96.06 112.31 112.77 -19.25%
EPS -1.11 4.05 3.05 -37.04 -29.53 -25.40 -23.68 -86.97%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3967 0.4162 0.417 0.3994 0.5576 0.6462 0.7162 -32.53%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 -
Price 0.55 0.61 0.61 0.66 0.65 0.69 0.65 -
P/RPS 0.43 0.49 0.48 0.43 0.43 0.39 0.37 10.52%
P/EPS -31.73 9.65 12.82 -1.13 -1.39 -1.72 -1.74 591.58%
EY -3.15 10.36 7.80 -88.54 -71.69 -58.12 -57.48 -85.54%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 0.94 0.94 1.05 0.74 0.68 0.58 33.00%
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 29/11/07 06/08/07 17/05/07 27/02/07 21/11/06 11/08/06 24/05/06 -
Price 0.62 0.55 0.59 0.67 0.67 0.66 0.56 -
P/RPS 0.48 0.44 0.47 0.44 0.44 0.37 0.31 33.80%
P/EPS -35.77 8.70 12.39 -1.15 -1.44 -1.65 -1.50 726.88%
EY -2.80 11.49 8.07 -87.22 -69.55 -60.76 -66.71 -87.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.00 0.85 0.91 1.06 0.76 0.65 0.50 58.67%

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