[AIC] YoY Annual (Unaudited) Result on 31-Dec-2009 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
23-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
YoY- 212.94%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 167,400 133,380 126,472 137,319 159,220 190,483 182,877 -1.46%
PBT 17,417 10,681 649 3,120 -66,985 -44,729 -16,241 -
Tax -1,571 -1,750 -8,009 -6,203 -1,782 -776 -1,731 -1.60%
NP 15,846 8,931 -7,360 -3,083 -68,767 -45,505 -17,972 -
-
NP to SH 15,480 8,517 -7,541 -4,231 -60,752 -41,565 -17,972 -
-
Tax Rate 9.02% 16.38% 1,234.05% 198.81% - - - -
Total Cost 151,554 124,449 133,832 140,402 227,987 235,988 200,849 -4.58%
-
Net Worth 133,928 116,456 93,508 67,099 65,494 127,821 199,458 -6.41%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 133,928 116,456 93,508 67,099 65,494 127,821 199,458 -6.41%
NOSH 173,932 173,816 150,820 104,843 103,960 103,919 103,884 8.96%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 9.47% 6.70% -5.82% -2.25% -43.19% -23.89% -9.83% -
ROE 11.56% 7.31% -8.06% -6.31% -92.76% -32.52% -9.01% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 96.24 76.74 83.86 130.98 153.15 183.30 176.04 -9.57%
EPS 8.90 4.90 -5.00 -4.03 -58.43 -40.00 -17.30 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.67 0.62 0.64 0.63 1.23 1.92 -14.11%
Adjusted Per Share Value based on latest NOSH - 173,664
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 102.07 81.33 77.12 83.73 97.09 116.15 111.51 -1.46%
EPS 9.44 5.19 -4.60 -2.58 -37.04 -25.34 -10.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 0.7101 0.5702 0.4091 0.3994 0.7794 1.2162 -6.42%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 1.01 0.48 0.48 0.79 0.66 1.16 1.64 -
P/RPS 1.05 0.63 0.57 0.60 0.43 0.63 0.93 2.04%
P/EPS 11.35 9.80 -9.60 -19.58 -1.13 -2.90 -9.48 -
EY 8.81 10.21 -10.42 -5.11 -88.54 -34.48 -10.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 0.72 0.77 1.23 1.05 0.94 0.85 7.47%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 23/02/11 23/02/10 24/02/09 28/02/08 27/02/07 28/02/06 24/02/05 -
Price 1.25 0.66 0.42 0.62 0.67 1.00 1.41 -
P/RPS 1.30 0.86 0.50 0.47 0.44 0.55 0.80 8.42%
P/EPS 14.04 13.47 -8.40 -15.36 -1.15 -2.50 -8.15 -
EY 7.12 7.42 -11.90 -6.51 -87.22 -40.00 -12.27 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 0.99 0.68 0.97 1.06 0.81 0.73 14.20%

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