[AIC] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 56.58%
YoY- 277.01%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 167,400 167,765 162,655 151,336 133,380 125,509 123,520 22.39%
PBT 17,543 24,346 21,149 16,301 10,681 1 -833 -
Tax -1,603 -3,689 -3,023 -2,385 -1,751 -2,111 -2,720 -29.63%
NP 15,940 20,657 18,126 13,916 8,930 -2,110 -3,553 -
-
NP to SH 15,569 20,104 17,395 13,336 8,517 -2,156 -3,583 -
-
Tax Rate 9.14% 15.15% 14.29% 14.63% 16.39% 211,100.00% - -
Total Cost 151,460 147,108 144,529 137,420 124,450 127,619 127,073 12.38%
-
Net Worth 131,788 134,045 126,980 121,783 116,355 111,134 107,278 14.66%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 131,788 134,045 126,980 121,783 116,355 111,134 107,278 14.66%
NOSH 171,153 174,085 173,946 173,975 173,664 173,647 173,030 -0.72%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.52% 12.31% 11.14% 9.20% 6.70% -1.68% -2.88% -
ROE 11.81% 15.00% 13.70% 10.95% 7.32% -1.94% -3.34% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 97.81 96.37 93.51 86.99 76.80 72.28 71.39 23.28%
EPS 9.10 11.55 10.00 7.67 4.90 -1.24 -2.07 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.73 0.70 0.67 0.64 0.62 15.49%
Adjusted Per Share Value based on latest NOSH - 173,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.07 102.30 99.18 92.28 81.33 76.53 75.32 22.39%
EPS 9.49 12.26 10.61 8.13 5.19 -1.31 -2.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.8174 0.7743 0.7426 0.7095 0.6776 0.6541 14.66%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.01 0.82 0.69 0.86 0.48 0.40 0.39 -
P/RPS 1.03 0.85 0.74 0.99 0.62 0.55 0.55 51.75%
P/EPS 11.10 7.10 6.90 11.22 9.79 -32.22 -18.83 -
EY 9.01 14.08 14.49 8.91 10.22 -3.10 -5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.06 0.95 1.23 0.72 0.63 0.63 62.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 16/08/10 24/05/10 23/02/10 23/11/09 18/08/09 -
Price 1.25 1.17 0.90 0.74 0.66 0.41 0.38 -
P/RPS 1.28 1.21 0.96 0.85 0.86 0.57 0.53 79.71%
P/EPS 13.74 10.13 9.00 9.65 13.46 -33.02 -18.35 -
EY 7.28 9.87 11.11 10.36 7.43 -3.03 -5.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.52 1.23 1.06 0.99 0.64 0.61 91.43%

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