[AIC] QoQ Quarter Result on 31-Mar-2011 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
18-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 702.25%
YoY- 48.34%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 33,862 31,143 35,280 37,063 37,575 43,886 44,909 -17.11%
PBT -361 3,297 3,407 4,794 -35 7,794 6,088 -
Tax 239 -591 -538 -517 472 -756 -638 -
NP -122 2,706 2,869 4,277 437 7,038 5,450 -
-
NP to SH -82 2,784 2,905 4,284 534 6,946 5,201 -
-
Tax Rate - 17.93% 15.79% 10.78% - 9.70% 10.48% -
Total Cost 33,984 28,437 32,411 32,786 37,138 36,848 39,459 -9.45%
-
Net Worth 136,119 144,419 140,901 139,317 131,788 134,045 126,980 4.72%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 136,119 144,419 140,901 139,317 131,788 134,045 126,980 4.72%
NOSH 163,999 173,999 173,952 174,146 171,153 174,085 173,946 -3.83%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -0.36% 8.69% 8.13% 11.54% 1.16% 16.04% 12.14% -
ROE -0.06% 1.93% 2.06% 3.08% 0.41% 5.18% 4.10% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.65 17.90 20.28 21.28 21.95 25.21 25.82 -13.80%
EPS -0.05 1.60 1.67 2.46 0.31 3.99 2.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.81 0.80 0.77 0.77 0.73 8.91%
Adjusted Per Share Value based on latest NOSH - 174,146
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 20.65 18.99 21.51 22.60 22.91 26.76 27.38 -17.10%
EPS -0.05 1.70 1.77 2.61 0.33 4.24 3.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.8806 0.8592 0.8495 0.8036 0.8174 0.7743 4.72%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 1.15 1.31 1.35 1.04 1.01 0.82 0.69 -
P/RPS 5.57 7.32 6.66 4.89 4.60 3.25 2.67 63.04%
P/EPS -2,300.00 81.87 80.84 42.28 323.72 20.55 23.08 -
EY -0.04 1.22 1.24 2.37 0.31 4.87 4.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.58 1.67 1.30 1.31 1.06 0.95 28.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 25/11/11 24/08/11 18/05/11 23/02/11 22/11/10 16/08/10 -
Price 1.40 1.25 1.28 1.01 1.25 1.17 0.90 -
P/RPS 6.78 6.98 6.31 4.75 5.69 4.64 3.49 55.50%
P/EPS -2,800.00 78.13 76.65 41.06 400.64 29.32 30.10 -
EY -0.04 1.28 1.30 2.44 0.25 3.41 3.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.69 1.51 1.58 1.26 1.62 1.52 1.23 23.51%

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