[AIC] QoQ TTM 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- -13.02%
YoY- -110.76%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 CAGR
Revenue 170,316 185,016 196,312 189,817 190,483 186,574 188,349 -6.47%
PBT -69,271 -61,192 -54,517 -49,974 -44,730 -35,917 -28,433 80.76%
Tax 504 -889 -586 -620 -574 -652 -1,055 -
NP -68,767 -62,081 -55,103 -50,594 -45,304 -36,569 -29,488 75.58%
-
NP to SH -60,752 -59,331 -50,927 -46,976 -41,565 -33,989 -28,015 67.30%
-
Tax Rate - - - - - - - -
Total Cost 239,083 247,097 251,415 240,411 235,787 223,143 217,837 6.38%
-
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 -40.38% -33.55% -28.07% -26.65% -23.78% -19.60% -15.66% -
ROE -95.65% -64.87% -48.03% -39.99% -26.49% -24.39% -19.12% -
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 163.58 178.03 188.85 182.60 183.29 179.43 181.21 -6.57%
EPS -58.35 -57.09 -48.99 -45.19 -40.00 -32.69 -26.95 67.12%
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 103.85 112.81 119.70 115.74 116.15 113.76 114.85 -6.47%
EPS -37.04 -36.18 -31.05 -28.64 -25.34 -20.73 -17.08 67.30%
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 0.40 0.37 0.37 0.36 0.63 0.64 0.73 -32.96%
P/EPS -1.13 -1.14 -1.41 -1.44 -2.90 -3.49 -4.93 -62.44%
EY -88.41 -87.83 -71.00 -69.52 -34.48 -28.67 -20.27 166.23%
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 0.41 0.38 0.35 0.31 0.55 0.60 0.69 -29.25%
P/EPS -1.15 -1.17 -1.35 -1.24 -2.50 -3.30 -4.64 -60.44%
EY -87.09 -85.21 -74.23 -80.70 -40.00 -30.27 -21.56 152.99%
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