[AIC] YoY Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -127.41%
YoY- 96.24%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 173,100 127,253 128,537 134,132 157,542 179,626 131,023 4.74%
PBT 23,437 5,217 6,082 2,044 -47,788 -28,089 -1,392 -
Tax -2,766 -181 -8,046 -2,516 -2,756 -353 -1,142 15.87%
NP 20,670 5,036 -1,964 -472 -50,544 -28,442 -2,534 -
-
NP to SH 20,046 4,597 -2,582 -1,818 -48,422 -24,734 -2,534 -
-
Tax Rate 11.80% 3.47% 132.29% 123.09% - - - -
Total Cost 152,429 122,217 130,501 134,604 208,086 208,069 133,557 2.22%
-
Net Worth 133,837 111,450 104,741 65,052 91,441 139,262 165,125 -3.43%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 133,837 111,450 104,741 65,052 91,441 139,262 165,125 -3.43%
NOSH 173,815 174,141 143,481 104,923 103,911 103,927 103,852 8.95%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 11.94% 3.96% -1.53% -0.35% -32.08% -15.83% -1.93% -
ROE 14.98% 4.13% -2.47% -2.80% -52.95% -17.76% -1.53% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 99.59 73.07 89.58 127.84 151.61 172.84 126.16 -3.86%
EPS 11.53 2.64 -1.80 -1.73 -46.60 -23.80 -2.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.64 0.73 0.62 0.88 1.34 1.59 -11.37%
Adjusted Per Share Value based on latest NOSH - 104,932
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 105.55 77.59 78.38 81.79 96.06 109.53 79.89 4.74%
EPS 12.22 2.80 -1.57 -1.11 -29.53 -15.08 -1.55 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8161 0.6796 0.6387 0.3967 0.5576 0.8492 1.0069 -3.43%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.40 0.49 0.55 0.65 1.14 1.68 -
P/RPS 0.82 0.55 0.55 0.43 0.43 0.66 1.33 -7.74%
P/EPS 7.11 15.15 -27.22 -31.73 -1.39 -4.79 -68.85 -
EY 14.07 6.60 -3.67 -3.15 -71.69 -20.88 -1.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.63 0.67 0.89 0.74 0.85 1.06 0.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 10/11/08 29/11/07 21/11/06 30/11/05 05/11/04 -
Price 1.17 0.41 0.50 0.62 0.67 1.08 1.72 -
P/RPS 1.17 0.56 0.56 0.48 0.44 0.62 1.36 -2.47%
P/EPS 10.14 15.53 -27.78 -35.77 -1.44 -4.54 -70.49 -
EY 9.86 6.44 -3.60 -2.80 -69.55 -22.04 -1.42 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.64 0.68 1.00 0.76 0.81 1.08 5.85%

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