[AIC] QoQ Cumulative Quarter Result on 30-Jun-2008 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -145.14%
YoY- -243.04%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 23,074 126,472 96,403 59,616 30,719 137,319 100,599 -62.49%
PBT -1,924 649 4,562 799 -800 3,120 1,533 -
Tax -47 -8,009 -6,035 -5,337 -1,065 -6,203 -1,887 -91.45%
NP -1,971 -7,360 -1,473 -4,538 -1,865 -3,083 -354 213.81%
-
NP to SH -1,931 -7,541 -1,937 -4,746 -1,936 -4,231 -1,364 26.05%
-
Tax Rate - 1,234.05% 132.29% 667.96% - 198.81% 123.09% -
Total Cost 25,045 133,832 97,876 64,154 32,584 140,402 100,953 -60.48%
-
Net Worth 106,118 93,508 104,741 89,241 86,871 67,099 65,052 38.53%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 106,118 93,508 104,741 89,241 86,871 67,099 65,052 38.53%
NOSH 173,963 150,820 143,481 135,213 124,102 104,843 104,923 40.04%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin -8.54% -5.82% -1.53% -7.61% -6.07% -2.25% -0.35% -
ROE -1.82% -8.06% -1.85% -5.32% -2.23% -6.31% -2.10% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 13.26 83.86 67.19 44.09 24.75 130.98 95.88 -73.22%
EPS -1.11 -5.00 -1.35 -3.51 -1.56 -4.03 -1.30 -9.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.62 0.73 0.66 0.70 0.64 0.62 -1.07%
Adjusted Per Share Value based on latest NOSH - 146,302
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 14.07 77.12 58.78 36.35 18.73 83.73 61.34 -62.49%
EPS -1.18 -4.60 -1.18 -2.89 -1.18 -2.58 -0.83 26.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6471 0.5702 0.6387 0.5442 0.5297 0.4091 0.3967 38.52%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.38 0.48 0.49 0.58 0.61 0.79 0.55 -
P/RPS 2.86 0.57 0.73 1.32 2.46 0.60 0.57 192.79%
P/EPS -34.23 -9.60 -36.30 -16.52 -39.10 -19.58 -42.31 -13.16%
EY -2.92 -10.42 -2.76 -6.05 -2.56 -5.11 -2.36 15.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.62 0.77 0.67 0.88 0.87 1.23 0.89 -21.39%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 26/05/09 24/02/09 10/11/08 26/08/08 21/05/08 28/02/08 29/11/07 -
Price 0.44 0.42 0.50 0.46 0.51 0.62 0.62 -
P/RPS 3.32 0.50 0.74 1.04 2.06 0.47 0.65 196.29%
P/EPS -39.64 -8.40 -37.04 -13.11 -32.69 -15.36 -47.69 -11.58%
EY -2.52 -11.90 -2.70 -7.63 -3.06 -6.51 -2.10 12.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.68 0.68 0.70 0.73 0.97 1.00 -19.65%

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