[AIC] QoQ Cumulative Quarter Result on 31-Mar-2006 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
24-May-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Mar-2006 [#1]
Profit Trend
QoQ- 76.64%
YoY- -125.9%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 159,220 118,157 92,093 46,237 190,483 134,720 86,263 50.30%
PBT -66,985 -35,841 -22,663 -9,539 -44,729 -21,067 -12,876 199.33%
Tax -1,782 -2,067 -78 -49 -776 -265 -268 252.38%
NP -68,767 -37,908 -22,741 -9,588 -45,505 -21,332 -13,144 200.46%
-
NP to SH -60,752 -36,317 -20,831 -9,709 -41,565 -18,551 -11,470 202.93%
-
Tax Rate - - - - - - - -
Total Cost 227,987 156,065 114,834 55,825 235,988 156,052 99,407 73.64%
-
Net Worth 65,494 91,441 105,973 117,464 127,821 139,262 146,491 -41.44%
Dividend
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Net Worth 65,494 91,441 105,973 117,464 127,821 139,262 146,491 -41.44%
NOSH 103,960 103,911 103,895 103,950 103,919 103,927 103,894 0.04%
Ratio Analysis
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
NP Margin -43.19% -32.08% -24.69% -20.74% -23.89% -15.83% -15.24% -
ROE -92.76% -39.72% -19.66% -8.27% -32.52% -13.32% -7.83% -
Per Share
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 153.15 113.71 88.64 44.48 183.30 129.63 83.03 50.23%
EPS -58.43 -34.95 -20.05 -9.34 -40.00 -17.85 -11.04 202.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.63 0.88 1.02 1.13 1.23 1.34 1.41 -41.46%
Adjusted Per Share Value based on latest NOSH - 103,950
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
RPS 97.09 72.05 56.15 28.19 116.15 82.15 52.60 50.30%
EPS -37.04 -22.14 -12.70 -5.92 -25.34 -11.31 -6.99 203.02%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3994 0.5576 0.6462 0.7162 0.7794 0.8492 0.8932 -41.43%
Price Multiplier on Financial Quarter End Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 30/06/05 -
Price 0.66 0.65 0.69 0.65 1.16 1.14 1.33 -
P/RPS 0.43 0.57 0.78 1.46 0.63 0.88 1.60 -58.25%
P/EPS -1.13 -1.86 -3.44 -6.96 -2.90 -6.39 -12.05 -79.26%
EY -88.54 -53.77 -29.06 -14.37 -34.48 -15.66 -8.30 382.50%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 0.74 0.68 0.58 0.94 0.85 0.94 7.63%
Price Multiplier on Announcement Date
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Date 27/02/07 21/11/06 11/08/06 24/05/06 28/02/06 30/11/05 25/08/05 -
Price 0.67 0.67 0.66 0.56 1.00 1.08 1.25 -
P/RPS 0.44 0.59 0.74 1.26 0.55 0.83 1.51 -55.94%
P/EPS -1.15 -1.92 -3.29 -6.00 -2.50 -6.05 -11.32 -78.13%
EY -87.22 -52.16 -30.38 -16.68 -40.00 -16.53 -8.83 358.44%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.76 0.65 0.50 0.81 0.81 0.89 12.32%

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