[AIC] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
10-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 60.92%
YoY- 81.38%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 123,520 118,827 126,472 133,123 131,156 135,924 138,354 -7.28%
PBT -833 -474 650 6,149 3,764 4,573 6,348 -
Tax -2,720 -6,991 -8,009 -10,353 -15,287 -10,425 -9,430 -56.37%
NP -3,553 -7,465 -7,359 -4,204 -11,523 -5,852 -3,082 9.95%
-
NP to SH -3,583 -7,534 -7,539 -4,804 -12,294 -7,418 -4,230 -10.48%
-
Tax Rate - - 1,232.15% 168.37% 406.14% 227.97% 148.55% -
Total Cost 127,073 126,292 133,831 137,327 142,679 141,776 141,436 -6.89%
-
Net Worth 107,278 106,118 107,903 116,551 96,559 86,871 67,312 36.47%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 107,278 106,118 107,903 116,551 96,559 86,871 67,312 36.47%
NOSH 173,030 173,963 174,037 159,659 146,302 124,102 105,176 39.40%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -2.88% -6.28% -5.82% -3.16% -8.79% -4.31% -2.23% -
ROE -3.34% -7.10% -6.99% -4.12% -12.73% -8.54% -6.28% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 71.39 68.31 72.67 83.38 89.65 109.53 131.55 -33.49%
EPS -2.07 -4.33 -4.33 -3.01 -8.40 -5.98 -4.02 -35.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.61 0.62 0.73 0.66 0.70 0.64 -2.09%
Adjusted Per Share Value based on latest NOSH - 159,659
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 75.32 72.46 77.12 81.17 79.97 82.88 84.36 -7.28%
EPS -2.18 -4.59 -4.60 -2.93 -7.50 -4.52 -2.58 -10.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6541 0.6471 0.6579 0.7107 0.5888 0.5297 0.4104 36.48%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.39 0.38 0.48 0.49 0.58 0.61 0.79 -
P/RPS 0.55 0.56 0.66 0.59 0.65 0.56 0.60 -5.64%
P/EPS -18.83 -8.77 -11.08 -16.28 -6.90 -10.21 -19.64 -2.77%
EY -5.31 -11.40 -9.02 -6.14 -14.49 -9.80 -5.09 2.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.62 0.77 0.67 0.88 0.87 1.23 -36.00%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 18/08/09 26/05/09 24/02/09 10/11/08 26/08/08 21/05/08 28/02/08 -
Price 0.38 0.44 0.42 0.50 0.46 0.51 0.62 -
P/RPS 0.53 0.64 0.58 0.60 0.51 0.47 0.47 8.34%
P/EPS -18.35 -10.16 -9.70 -16.62 -5.47 -8.53 -15.42 12.30%
EY -5.45 -9.84 -10.31 -6.02 -18.27 -11.72 -6.49 -11.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.72 0.68 0.68 0.70 0.73 0.97 -26.61%

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