[AIC] QoQ Cumulative Quarter Result on 31-Dec-2010

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
23-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010
Profit Trend
QoQ- 3.55%
YoY- 82.8%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 103,486 72,343 37,063 167,400 129,825 85,939 41,030 85.18%
PBT 11,498 8,201 4,794 17,543 17,578 9,784 3,696 112.95%
Tax -1,646 -1,055 -517 -1,603 -2,075 -1,319 -681 80.00%
NP 9,852 7,146 4,277 15,940 15,503 8,465 3,015 120.04%
-
NP to SH 9,973 7,189 4,284 15,569 15,035 8,089 2,888 128.29%
-
Tax Rate 14.32% 12.86% 10.78% 9.14% 11.80% 13.48% 18.43% -
Total Cost 93,634 65,197 32,786 151,460 114,322 77,474 38,015 82.28%
-
Net Worth 144,208 140,994 139,317 133,928 133,837 126,988 121,783 11.91%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 144,208 140,994 139,317 133,928 133,837 126,988 121,783 11.91%
NOSH 173,745 174,067 174,146 173,932 173,815 173,956 173,975 -0.08%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 9.52% 9.88% 11.54% 9.52% 11.94% 9.85% 7.35% -
ROE 6.92% 5.10% 3.08% 11.62% 11.23% 6.37% 2.37% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 59.56 41.56 21.28 96.24 74.69 49.40 23.58 85.36%
EPS 5.74 4.13 2.46 8.95 8.65 4.65 1.66 128.49%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.81 0.80 0.77 0.77 0.73 0.70 12.01%
Adjusted Per Share Value based on latest NOSH - 171,153
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 63.10 44.11 22.60 102.07 79.16 52.40 25.02 85.17%
EPS 6.08 4.38 2.61 9.49 9.17 4.93 1.76 128.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8793 0.8597 0.8495 0.8166 0.8161 0.7743 0.7426 11.91%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.31 1.35 1.04 1.01 0.82 0.69 0.86 -
P/RPS 2.20 3.25 4.89 1.05 1.10 1.40 3.65 -28.62%
P/EPS 22.82 32.69 42.28 11.28 9.48 14.84 51.81 -42.08%
EY 4.38 3.06 2.37 8.86 10.55 6.74 1.93 72.60%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.67 1.30 1.31 1.06 0.95 1.23 18.15%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 25/11/11 24/08/11 18/05/11 23/02/11 22/11/10 16/08/10 24/05/10 -
Price 1.25 1.28 1.01 1.25 1.17 0.90 0.74 -
P/RPS 2.10 3.08 4.75 1.30 1.57 1.82 3.14 -23.50%
P/EPS 21.78 30.99 41.06 13.96 13.53 19.35 44.58 -37.94%
EY 4.59 3.23 2.44 7.16 7.39 5.17 2.24 61.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.58 1.26 1.62 1.52 1.23 1.06 26.57%

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