[AIC] QoQ Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 85.87%
YoY- 336.05%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 72,343 37,063 167,400 129,825 85,939 41,030 133,380 -33.56%
PBT 8,201 4,794 17,543 17,578 9,784 3,696 10,681 -16.19%
Tax -1,055 -517 -1,603 -2,075 -1,319 -681 -1,750 -28.70%
NP 7,146 4,277 15,940 15,503 8,465 3,015 8,931 -13.84%
-
NP to SH 7,189 4,284 15,569 15,035 8,089 2,888 8,517 -10.71%
-
Tax Rate 12.86% 10.78% 9.14% 11.80% 13.48% 18.43% 16.38% -
Total Cost 65,197 32,786 151,460 114,322 77,474 38,015 124,449 -35.09%
-
Net Worth 140,994 139,317 133,928 133,837 126,988 121,783 116,456 13.63%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 140,994 139,317 133,928 133,837 126,988 121,783 116,456 13.63%
NOSH 174,067 174,146 173,932 173,815 173,956 173,975 173,816 0.09%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 9.88% 11.54% 9.52% 11.94% 9.85% 7.35% 6.70% -
ROE 5.10% 3.08% 11.62% 11.23% 6.37% 2.37% 7.31% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 41.56 21.28 96.24 74.69 49.40 23.58 76.74 -33.63%
EPS 4.13 2.46 8.95 8.65 4.65 1.66 4.90 -10.79%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.80 0.77 0.77 0.73 0.70 0.67 13.52%
Adjusted Per Share Value based on latest NOSH - 174,085
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 44.11 22.60 102.07 79.16 52.40 25.02 81.33 -33.56%
EPS 4.38 2.61 9.49 9.17 4.93 1.76 5.19 -10.72%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.8495 0.8166 0.8161 0.7743 0.7426 0.7101 13.63%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 1.35 1.04 1.01 0.82 0.69 0.86 0.48 -
P/RPS 3.25 4.89 1.05 1.10 1.40 3.65 0.63 199.45%
P/EPS 32.69 42.28 11.28 9.48 14.84 51.81 9.80 123.74%
EY 3.06 2.37 8.86 10.55 6.74 1.93 10.21 -55.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 1.30 1.31 1.06 0.95 1.23 0.72 75.49%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 24/08/11 18/05/11 23/02/11 22/11/10 16/08/10 24/05/10 23/02/10 -
Price 1.28 1.01 1.25 1.17 0.90 0.74 0.66 -
P/RPS 3.08 4.75 1.30 1.57 1.82 3.14 0.86 134.62%
P/EPS 30.99 41.06 13.96 13.53 19.35 44.58 13.47 74.54%
EY 3.23 2.44 7.16 7.39 5.17 2.24 7.42 -42.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.26 1.62 1.52 1.23 1.06 0.99 36.68%

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