[AIC] QoQ Cumulative 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- 59.14%
YoY- 83.38%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 41,030 133,380 95,440 56,664 23,074 126,472 96,403 -43.44%
PBT 3,696 10,681 3,913 -684 -1,924 649 4,562 -13.10%
Tax -681 -1,750 -136 -47 -47 -8,009 -6,035 -76.67%
NP 3,015 8,931 3,777 -731 -1,971 -7,360 -1,473 -
-
NP to SH 2,888 8,517 3,448 -789 -1,931 -7,541 -1,937 -
-
Tax Rate 18.43% 16.38% 3.48% - - 1,234.05% 132.29% -
Total Cost 38,015 124,449 91,663 57,395 25,045 133,832 97,876 -46.79%
-
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 2.37% 7.31% 3.09% -0.73% -1.82% -8.06% -1.85% -
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 23.58 76.74 54.81 32.32 13.26 83.86 67.19 -50.27%
EPS 1.66 4.90 1.98 0.45 -1.11 -5.00 -1.35 -
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 25.02 81.33 58.20 34.55 14.07 77.12 58.78 -43.44%
EPS 1.76 5.19 2.10 -0.48 -1.18 -4.60 -1.18 -
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 3.65 0.63 0.73 1.21 2.86 0.57 0.73 192.68%
P/EPS 51.81 9.80 20.20 -86.67 -34.23 -9.60 -36.30 -
EY 1.93 10.21 4.95 -1.15 -2.92 -10.42 -2.76 -
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 3.14 0.86 0.75 1.18 3.32 0.50 0.74 162.32%
P/EPS 44.58 13.47 20.71 -84.44 -39.64 -8.40 -37.04 -
EY 2.24 7.42 4.83 -1.18 -2.52 -11.90 -2.70 -
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