[AIC] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -16.5%
YoY- -74.56%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 145,038 157,228 170,316 185,016 196,312 189,817 190,483 -16.65%
PBT -43,224 -58,757 -69,271 -61,192 -54,517 -49,974 -44,730 -2.26%
Tax 1,103 483 504 -889 -586 -620 -574 -
NP -42,121 -58,274 -68,767 -62,081 -55,103 -50,594 -45,304 -4.75%
-
NP to SH -36,601 -49,791 -60,752 -59,331 -50,927 -46,976 -41,565 -8.15%
-
Tax Rate - - - - - - - -
Total Cost 187,159 215,502 239,083 247,097 251,415 240,411 235,787 -14.30%
-
Net Worth 68,200 68,386 63,512 91,455 106,032 117,464 156,923 -42.71%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 68,200 68,386 63,512 91,455 106,032 117,464 156,923 -42.71%
NOSH 104,923 105,210 104,118 103,926 103,953 103,950 103,922 0.64%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin -29.04% -37.06% -40.38% -33.55% -28.07% -26.65% -23.78% -
ROE -53.67% -72.81% -95.65% -64.87% -48.03% -39.99% -26.49% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 138.23 149.44 163.58 178.03 188.85 182.60 183.29 -17.18%
EPS -34.88 -47.33 -58.35 -57.09 -48.99 -45.19 -40.00 -8.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.61 0.88 1.02 1.13 1.51 -43.07%
Adjusted Per Share Value based on latest NOSH - 103,926
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 88.44 95.87 103.85 112.81 119.70 115.74 116.15 -16.65%
EPS -22.32 -30.36 -37.04 -36.18 -31.05 -28.64 -25.34 -8.13%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4159 0.417 0.3873 0.5577 0.6465 0.7162 0.9568 -42.70%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.61 0.61 0.66 0.65 0.69 0.65 1.16 -
P/RPS 0.44 0.41 0.40 0.37 0.37 0.36 0.63 -21.33%
P/EPS -1.75 -1.29 -1.13 -1.14 -1.41 -1.44 -2.90 -28.65%
EY -57.19 -77.58 -88.41 -87.83 -71.00 -69.52 -34.48 40.25%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.08 0.74 0.68 0.58 0.77 14.26%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 17/05/07 27/02/07 21/11/06 11/08/06 24/05/06 28/02/06 -
Price 0.55 0.59 0.67 0.67 0.66 0.56 1.00 -
P/RPS 0.40 0.39 0.41 0.38 0.35 0.31 0.55 -19.17%
P/EPS -1.58 -1.25 -1.15 -1.17 -1.35 -1.24 -2.50 -26.41%
EY -63.42 -80.21 -87.09 -85.21 -74.23 -80.70 -40.00 36.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.10 0.76 0.65 0.50 0.66 18.42%

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