[AIC] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -75.37%
YoY- 85.1%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 126,472 133,123 131,156 135,924 138,354 142,697 145,038 -8.68%
PBT 650 6,149 3,764 4,573 6,348 -26,980 -43,224 -
Tax -8,009 -10,353 -15,287 -10,425 -9,430 -4,230 1,103 -
NP -7,359 -4,204 -11,523 -5,852 -3,082 -31,210 -42,121 -68.58%
-
NP to SH -7,539 -4,804 -12,294 -7,418 -4,230 -25,796 -36,601 -64.95%
-
Tax Rate 1,232.15% 168.37% 406.14% 227.97% 148.55% - - -
Total Cost 133,831 137,327 142,679 141,776 141,436 173,907 187,159 -19.95%
-
Net Worth 107,903 116,551 96,559 86,871 67,312 65,058 68,200 35.59%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 107,903 116,551 96,559 86,871 67,312 65,058 68,200 35.59%
NOSH 174,037 159,659 146,302 124,102 105,176 104,932 104,923 39.90%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.82% -3.16% -8.79% -4.31% -2.23% -21.87% -29.04% -
ROE -6.99% -4.12% -12.73% -8.54% -6.28% -39.65% -53.67% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 72.67 83.38 89.65 109.53 131.55 135.99 138.23 -34.73%
EPS -4.33 -3.01 -8.40 -5.98 -4.02 -24.58 -34.88 -74.95%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.73 0.66 0.70 0.64 0.62 0.65 -3.08%
Adjusted Per Share Value based on latest NOSH - 124,102
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 77.12 81.17 79.97 82.88 84.36 87.01 88.44 -8.68%
EPS -4.60 -2.93 -7.50 -4.52 -2.58 -15.73 -22.32 -64.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6579 0.7107 0.5888 0.5297 0.4104 0.3967 0.4159 35.57%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.48 0.49 0.58 0.61 0.79 0.55 0.61 -
P/RPS 0.66 0.59 0.65 0.56 0.60 0.40 0.44 30.87%
P/EPS -11.08 -16.28 -6.90 -10.21 -19.64 -2.24 -1.75 240.33%
EY -9.02 -6.14 -14.49 -9.80 -5.09 -44.70 -57.19 -70.64%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 0.88 0.87 1.23 0.89 0.94 -12.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 10/11/08 26/08/08 21/05/08 28/02/08 29/11/07 06/08/07 -
Price 0.42 0.50 0.46 0.51 0.62 0.62 0.55 -
P/RPS 0.58 0.60 0.51 0.47 0.47 0.46 0.40 27.96%
P/EPS -9.70 -16.62 -5.47 -8.53 -15.42 -2.52 -1.58 233.44%
EY -10.31 -6.02 -18.27 -11.72 -6.49 -39.65 -63.42 -70.04%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.70 0.73 0.97 1.00 0.85 -13.76%

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