[AIC] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- -132.64%
YoY- 93.04%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 128,537 119,232 122,876 137,319 134,132 131,558 132,596 -2.04%
PBT 6,082 1,598 -3,200 3,120 2,044 312 3,900 34.37%
Tax -8,046 -10,674 -4,260 -6,203 -2,516 7,496 -280 832.44%
NP -1,964 -9,076 -7,460 -3,083 -472 7,808 3,620 -
-
NP to SH -2,582 -9,492 -7,744 -4,231 -1,818 6,636 5,008 -
-
Tax Rate 132.29% 667.96% - 198.81% 123.09% -2,402.56% 7.18% -
Total Cost 130,501 128,308 130,336 140,402 134,604 123,750 128,976 0.78%
-
Net Worth 104,741 89,241 86,871 67,099 65,052 68,249 68,386 32.76%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 104,741 89,241 86,871 67,099 65,052 68,249 68,386 32.76%
NOSH 143,481 135,213 124,102 104,843 104,923 104,999 105,210 22.90%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin -1.53% -7.61% -6.07% -2.25% -0.35% 5.94% 2.73% -
ROE -2.47% -10.64% -8.91% -6.31% -2.80% 9.72% 7.32% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 89.58 88.18 99.01 130.98 127.84 125.29 126.03 -20.30%
EPS -1.80 -7.02 -6.24 -4.03 -1.73 6.32 4.76 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.73 0.66 0.70 0.64 0.62 0.65 0.65 8.02%
Adjusted Per Share Value based on latest NOSH - 105,176
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 78.38 72.70 74.92 83.73 81.79 80.22 80.85 -2.04%
EPS -1.57 -5.79 -4.72 -2.58 -1.11 4.05 3.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6387 0.5442 0.5297 0.4091 0.3967 0.4162 0.417 32.77%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.49 0.58 0.61 0.79 0.55 0.61 0.61 -
P/RPS 0.55 0.66 0.62 0.60 0.43 0.49 0.48 9.47%
P/EPS -27.22 -8.26 -9.78 -19.58 -31.73 9.65 12.82 -
EY -3.67 -12.10 -10.23 -5.11 -3.15 10.36 7.80 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.88 0.87 1.23 0.89 0.94 0.94 -20.15%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 10/11/08 26/08/08 21/05/08 28/02/08 29/11/07 06/08/07 17/05/07 -
Price 0.50 0.46 0.51 0.62 0.62 0.55 0.59 -
P/RPS 0.56 0.52 0.52 0.47 0.48 0.44 0.47 12.35%
P/EPS -27.78 -6.55 -8.17 -15.36 -35.77 8.70 12.39 -
EY -3.60 -15.26 -12.24 -6.51 -2.80 11.49 8.07 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.70 0.73 0.97 1.00 0.85 0.91 -17.60%

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