[AIC] QoQ Quarter Result on 30-Jun-2009 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 159.14%
YoY- 140.66%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 41,030 37,940 38,776 33,590 23,074 30,069 36,787 7.55%
PBT 3,696 6,768 4,597 1,240 -1,924 -3,912 3,763 -1.19%
Tax -681 -1,614 -90 0 -47 -1,974 -699 -1.72%
NP 3,015 5,154 4,507 1,240 -1,971 -5,886 3,064 -1.06%
-
NP to SH 2,888 5,069 4,237 1,142 -1,931 -5,604 2,810 1.84%
-
Tax Rate 18.43% 23.85% 1.96% 0.00% - - 18.58% -
Total Cost 38,015 32,786 34,269 32,350 25,045 35,955 33,723 8.32%
-
Net Worth 121,783 116,355 111,134 107,278 106,118 107,903 116,551 2.97%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 121,783 116,355 111,134 107,278 106,118 107,903 116,551 2.97%
NOSH 173,975 173,664 173,647 173,030 173,963 174,037 159,659 5.89%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 7.35% 13.58% 11.62% 3.69% -8.54% -19.57% 8.33% -
ROE 2.37% 4.36% 3.81% 1.06% -1.82% -5.19% 2.41% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 23.58 21.85 22.33 19.41 13.26 17.28 23.04 1.55%
EPS 1.66 2.92 2.44 0.66 -1.11 -3.22 1.76 -3.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.67 0.64 0.62 0.61 0.62 0.73 -2.76%
Adjusted Per Share Value based on latest NOSH - 173,030
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 25.02 23.13 23.64 20.48 14.07 18.33 22.43 7.56%
EPS 1.76 3.09 2.58 0.70 -1.18 -3.42 1.71 1.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7426 0.7095 0.6776 0.6541 0.6471 0.6579 0.7107 2.97%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.86 0.48 0.40 0.39 0.38 0.48 0.49 -
P/RPS 3.65 2.20 1.79 2.01 2.86 2.78 2.13 43.24%
P/EPS 51.81 16.44 16.39 59.09 -34.23 -14.91 27.84 51.35%
EY 1.93 6.08 6.10 1.69 -2.92 -6.71 3.59 -33.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.72 0.63 0.63 0.62 0.77 0.67 49.98%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 24/05/10 23/02/10 23/11/09 18/08/09 26/05/09 24/02/09 10/11/08 -
Price 0.74 0.66 0.41 0.38 0.44 0.42 0.50 -
P/RPS 3.14 3.02 1.84 1.96 3.32 2.43 2.17 27.96%
P/EPS 44.58 22.61 16.80 57.58 -39.64 -13.04 28.41 35.07%
EY 2.24 4.42 5.95 1.74 -2.52 -7.67 3.52 -26.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.64 0.61 0.72 0.68 0.68 34.47%

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