[AIC] QoQ 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- 57.81%
YoY- -125.9%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 41,063 37,161 45,855 46,237 55,763 48,457 39,360 2.85%
PBT -31,741 -14,866 -13,125 -9,539 -23,662 -8,191 -8,582 138.59%
Tax 882 -300 -29 -49 -511 3 -63 -
NP -30,859 -15,166 -13,154 -9,588 -24,173 -8,188 -8,645 133.02%
-
NP to SH -24,435 -15,485 -11,123 -9,709 -23,014 -7,081 -7,172 125.91%
-
Tax Rate - - - - - - - -
Total Cost 71,922 52,327 59,009 55,825 79,936 56,645 48,005 30.83%
-
Net Worth 63,512 91,455 106,032 117,464 156,923 139,332 146,558 -42.64%
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 63,512 91,455 106,032 117,464 156,923 139,332 146,558 -42.64%
NOSH 104,118 103,926 103,953 103,950 103,922 103,979 103,942 0.11%
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 -75.15% -40.81% -28.69% -20.74% -43.35% -16.90% -21.96% -
ROE -38.47% -16.93% -10.49% -8.27% -14.67% -5.08% -4.89% -
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 39.44 35.76 44.11 44.48 53.66 46.60 37.87 2.73%
EPS -23.47 -14.90 -10.70 -9.34 -22.15 -6.81 -6.90 125.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.61 0.88 1.02 1.13 1.51 1.34 1.41 -42.71%
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 25.04 22.66 27.96 28.19 34.00 29.55 24.00 2.86%
EPS -14.90 -9.44 -6.78 -5.92 -14.03 -4.32 -4.37 126.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3873 0.5577 0.6465 0.7162 0.9568 0.8496 0.8936 -42.64%
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 1.67 1.82 1.56 1.46 2.16 2.45 3.51 -38.97%
P/EPS -2.81 -4.36 -6.45 -6.96 -5.24 -16.74 -19.28 -72.20%
EY -35.56 -22.92 -15.51 -14.37 -19.09 -5.97 -5.19 259.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.08 0.74 0.68 0.58 0.77 0.85 0.94 9.66%
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 1.70 1.87 1.50 1.26 1.86 2.32 3.30 -35.65%
P/EPS -2.85 -4.50 -6.17 -6.00 -4.52 -15.86 -18.12 -70.76%
EY -35.03 -22.24 -16.21 -16.68 -22.15 -6.31 -5.52 241.61%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.76 0.65 0.50 0.66 0.81 0.89 15.12%

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