[AIC] QoQ Cumulative Quarter Result on 30-Sep-2007 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -141.11%
YoY- 96.24%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 59,616 30,719 137,319 100,599 65,779 33,149 159,220 -48.08%
PBT 799 -800 3,120 1,533 156 975 -66,985 -
Tax -5,337 -1,065 -6,203 -1,887 3,748 -70 -1,782 107.91%
NP -4,538 -1,865 -3,083 -354 3,904 905 -68,767 -83.69%
-
NP to SH -4,746 -1,936 -4,231 -1,364 3,318 1,252 -60,752 -81.75%
-
Tax Rate 667.96% - 198.81% 123.09% -2,402.56% 7.18% - -
Total Cost 64,154 32,584 140,402 100,953 61,875 32,244 227,987 -57.09%
-
Net Worth 89,241 86,871 67,099 65,052 68,249 68,386 65,494 22.92%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 89,241 86,871 67,099 65,052 68,249 68,386 65,494 22.92%
NOSH 135,213 124,102 104,843 104,923 104,999 105,210 103,960 19.17%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -7.61% -6.07% -2.25% -0.35% 5.94% 2.73% -43.19% -
ROE -5.32% -2.23% -6.31% -2.10% 4.86% 1.83% -92.76% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 44.09 24.75 130.98 95.88 62.65 31.51 153.15 -56.43%
EPS -3.51 -1.56 -4.03 -1.30 3.16 1.19 -58.43 -84.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.64 0.62 0.65 0.65 0.63 3.15%
Adjusted Per Share Value based on latest NOSH - 104,932
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 36.35 18.73 83.73 61.34 40.11 20.21 97.09 -48.08%
EPS -2.89 -1.18 -2.58 -0.83 2.02 0.76 -37.04 -81.76%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5442 0.5297 0.4091 0.3967 0.4162 0.417 0.3994 22.92%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.58 0.61 0.79 0.55 0.61 0.61 0.66 -
P/RPS 1.32 2.46 0.60 0.57 0.97 1.94 0.43 111.36%
P/EPS -16.52 -39.10 -19.58 -42.31 19.30 51.26 -1.13 498.86%
EY -6.05 -2.56 -5.11 -2.36 5.18 1.95 -88.54 -83.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 1.23 0.89 0.94 0.94 1.05 -11.11%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 29/11/07 06/08/07 17/05/07 27/02/07 -
Price 0.46 0.51 0.62 0.62 0.55 0.59 0.67 -
P/RPS 1.04 2.06 0.47 0.65 0.88 1.87 0.44 77.53%
P/EPS -13.11 -32.69 -15.36 -47.69 17.41 49.58 -1.15 407.27%
EY -7.63 -3.06 -6.51 -2.10 5.75 2.02 -87.22 -80.32%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.97 1.00 0.85 0.91 1.06 -24.18%

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