[AIC] YoY Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
18-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 79.57%
YoY- 83.38%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 144,686 171,878 113,328 119,232 131,558 184,186 172,526 -2.88%
PBT 16,402 19,568 -1,368 1,598 312 -45,326 -25,752 -
Tax -2,110 -2,638 -94 -10,674 7,496 -156 -536 25.64%
NP 14,292 16,930 -1,462 -9,076 7,808 -45,482 -26,288 -
-
NP to SH 14,378 16,178 -1,578 -9,492 6,636 -41,662 -22,940 -
-
Tax Rate 12.86% 13.48% - 667.96% -2,402.56% - - -
Total Cost 130,394 154,948 114,790 128,308 123,750 229,668 198,814 -6.78%
-
Net Worth 140,994 126,988 108,706 89,241 68,249 105,973 146,491 -0.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 140,994 126,988 108,706 89,241 68,249 105,973 146,491 -0.63%
NOSH 174,067 173,956 175,333 135,213 104,999 103,895 103,894 8.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.88% 9.85% -1.29% -7.61% 5.94% -24.69% -15.24% -
ROE 10.20% 12.74% -1.45% -10.64% 9.72% -39.31% -15.66% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 83.12 98.80 64.64 88.18 125.29 177.28 166.06 -10.88%
EPS 8.26 9.30 0.90 -7.02 6.32 -40.10 -22.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.73 0.62 0.66 0.65 1.02 1.41 -8.82%
Adjusted Per Share Value based on latest NOSH - 173,030
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 88.22 104.80 69.10 72.70 80.22 112.31 105.20 -2.88%
EPS 8.77 9.86 -0.96 -5.79 4.05 -25.40 -13.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.7743 0.6628 0.5442 0.4162 0.6462 0.8932 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.35 0.69 0.39 0.58 0.61 0.69 1.33 -
P/RPS 1.62 0.70 0.60 0.66 0.49 0.39 0.80 12.47%
P/EPS 16.34 7.42 -43.33 -8.26 9.65 -1.72 -6.02 -
EY 6.12 13.48 -2.31 -12.10 10.36 -58.12 -16.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.95 0.63 0.88 0.94 0.68 0.94 10.04%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 16/08/10 18/08/09 26/08/08 06/08/07 11/08/06 25/08/05 -
Price 1.28 0.90 0.38 0.46 0.55 0.66 1.25 -
P/RPS 1.54 0.91 0.59 0.52 0.44 0.37 0.75 12.73%
P/EPS 15.50 9.68 -42.22 -6.55 8.70 -1.65 -5.66 -
EY 6.45 10.33 -2.37 -15.26 11.49 -60.76 -17.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.23 0.61 0.70 0.85 0.65 0.89 10.03%

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