[AIC] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 19.64%
YoY- 190.45%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 43,886 44,909 41,030 37,940 38,776 33,590 23,074 53.44%
PBT 7,794 6,088 3,696 6,768 4,597 1,240 -1,924 -
Tax -756 -638 -681 -1,614 -90 0 -47 536.13%
NP 7,038 5,450 3,015 5,154 4,507 1,240 -1,971 -
-
NP to SH 6,946 5,201 2,888 5,069 4,237 1,142 -1,931 -
-
Tax Rate 9.70% 10.48% 18.43% 23.85% 1.96% 0.00% - -
Total Cost 36,848 39,459 38,015 32,786 34,269 32,350 25,045 29.32%
-
Net Worth 134,045 126,980 121,783 116,355 111,134 107,278 106,118 16.83%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 134,045 126,980 121,783 116,355 111,134 107,278 106,118 16.83%
NOSH 174,085 173,946 173,975 173,664 173,647 173,030 173,963 0.04%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 16.04% 12.14% 7.35% 13.58% 11.62% 3.69% -8.54% -
ROE 5.18% 4.10% 2.37% 4.36% 3.81% 1.06% -1.82% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 25.21 25.82 23.58 21.85 22.33 19.41 13.26 53.40%
EPS 3.99 2.99 1.66 2.92 2.44 0.66 -1.11 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.73 0.70 0.67 0.64 0.62 0.61 16.78%
Adjusted Per Share Value based on latest NOSH - 173,664
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 26.76 27.38 25.02 23.13 23.64 20.48 14.07 53.44%
EPS 4.24 3.17 1.76 3.09 2.58 0.70 -1.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8174 0.7743 0.7426 0.7095 0.6776 0.6541 0.6471 16.83%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.82 0.69 0.86 0.48 0.40 0.39 0.38 -
P/RPS 3.25 2.67 3.65 2.20 1.79 2.01 2.86 8.88%
P/EPS 20.55 23.08 51.81 16.44 16.39 59.09 -34.23 -
EY 4.87 4.33 1.93 6.08 6.10 1.69 -2.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.95 1.23 0.72 0.63 0.63 0.62 42.93%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 22/11/10 16/08/10 24/05/10 23/02/10 23/11/09 18/08/09 26/05/09 -
Price 1.17 0.90 0.74 0.66 0.41 0.38 0.44 -
P/RPS 4.64 3.49 3.14 3.02 1.84 1.96 3.32 24.97%
P/EPS 29.32 30.10 44.58 22.61 16.80 57.58 -39.64 -
EY 3.41 3.32 2.24 4.42 5.95 1.74 -2.52 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.23 1.06 0.99 0.64 0.61 0.72 64.49%

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