[AIC] QoQ Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 180.09%
YoY- 1125.22%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 37,063 167,400 129,825 85,939 41,030 133,380 95,440 -46.80%
PBT 4,794 17,543 17,578 9,784 3,696 10,681 3,913 14.51%
Tax -517 -1,603 -2,075 -1,319 -681 -1,750 -136 143.77%
NP 4,277 15,940 15,503 8,465 3,015 8,931 3,777 8.64%
-
NP to SH 4,284 15,569 15,035 8,089 2,888 8,517 3,448 15.58%
-
Tax Rate 10.78% 9.14% 11.80% 13.48% 18.43% 16.38% 3.48% -
Total Cost 32,786 151,460 114,322 77,474 38,015 124,449 91,663 -49.64%
-
Net Worth 139,317 133,928 133,837 126,988 121,783 116,456 111,450 16.05%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 139,317 133,928 133,837 126,988 121,783 116,456 111,450 16.05%
NOSH 174,146 173,932 173,815 173,956 173,975 173,816 174,141 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 11.54% 9.52% 11.94% 9.85% 7.35% 6.70% 3.96% -
ROE 3.08% 11.62% 11.23% 6.37% 2.37% 7.31% 3.09% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 21.28 96.24 74.69 49.40 23.58 76.74 54.81 -46.81%
EPS 2.46 8.95 8.65 4.65 1.66 4.90 1.98 15.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.77 0.77 0.73 0.70 0.67 0.64 16.05%
Adjusted Per Share Value based on latest NOSH - 173,946
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 22.60 102.07 79.16 52.40 25.02 81.33 58.20 -46.80%
EPS 2.61 9.49 9.17 4.93 1.76 5.19 2.10 15.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8495 0.8166 0.8161 0.7743 0.7426 0.7101 0.6796 16.05%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.04 1.01 0.82 0.69 0.86 0.48 0.40 -
P/RPS 4.89 1.05 1.10 1.40 3.65 0.63 0.73 255.76%
P/EPS 42.28 11.28 9.48 14.84 51.81 9.80 20.20 63.70%
EY 2.37 8.86 10.55 6.74 1.93 10.21 4.95 -38.82%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.31 1.06 0.95 1.23 0.72 0.63 62.15%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 18/05/11 23/02/11 22/11/10 16/08/10 24/05/10 23/02/10 23/11/09 -
Price 1.01 1.25 1.17 0.90 0.74 0.66 0.41 -
P/RPS 4.75 1.30 1.57 1.82 3.14 0.86 0.75 242.69%
P/EPS 41.06 13.96 13.53 19.35 44.58 13.47 20.71 57.88%
EY 2.44 7.16 7.39 5.17 2.24 7.42 4.83 -36.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.62 1.52 1.23 1.06 0.99 0.64 57.14%

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