[AIC] YoY Annualized Quarter Result on 31-Dec-2006 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
27-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- -25.46%
YoY- -46.16%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Revenue 133,380 126,472 137,319 159,220 190,483 182,877 437,060 -17.93%
PBT 10,681 649 3,120 -66,985 -44,729 -16,241 -5,899 -
Tax -1,750 -8,009 -6,203 -1,782 -776 -1,731 -5,308 -16.86%
NP 8,931 -7,360 -3,083 -68,767 -45,505 -17,972 -11,207 -
-
NP to SH 8,517 -7,541 -4,231 -60,752 -41,565 -17,972 -11,207 -
-
Tax Rate 16.38% 1,234.05% 198.81% - - - - -
Total Cost 124,449 133,832 140,402 227,987 235,988 200,849 448,267 -19.21%
-
Net Worth 116,456 93,508 67,099 65,494 127,821 199,458 116,982 -0.07%
Dividend
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Net Worth 116,456 93,508 67,099 65,494 127,821 199,458 116,982 -0.07%
NOSH 173,816 150,820 104,843 103,960 103,919 103,884 68,013 16.91%
Ratio Analysis
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
NP Margin 6.70% -5.82% -2.25% -43.19% -23.89% -9.83% -2.56% -
ROE 7.31% -8.06% -6.31% -92.76% -32.52% -9.01% -9.58% -
Per Share
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 76.74 83.86 130.98 153.15 183.30 176.04 642.61 -29.80%
EPS 4.90 -5.00 -4.03 -58.43 -40.00 -17.30 -10.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.62 0.64 0.63 1.23 1.92 1.72 -14.52%
Adjusted Per Share Value based on latest NOSH - 104,118
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
RPS 81.33 77.12 83.73 97.09 116.15 111.51 266.50 -17.93%
EPS 5.19 -4.60 -2.58 -37.04 -25.34 -10.96 -6.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7101 0.5702 0.4091 0.3994 0.7794 1.2162 0.7133 -0.07%
Price Multiplier on Financial Quarter End Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 -
Price 0.48 0.48 0.79 0.66 1.16 1.64 4.20 -
P/RPS 0.63 0.57 0.60 0.43 0.63 0.93 0.65 -0.51%
P/EPS 9.80 -9.60 -19.58 -1.13 -2.90 -9.48 -25.49 -
EY 10.21 -10.42 -5.11 -88.54 -34.48 -10.55 -3.92 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 1.23 1.05 0.94 0.85 2.44 -18.39%
Price Multiplier on Announcement Date
31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 CAGR
Date 23/02/10 24/02/09 28/02/08 27/02/07 28/02/06 24/02/05 20/02/04 -
Price 0.66 0.42 0.62 0.67 1.00 1.41 3.70 -
P/RPS 0.86 0.50 0.47 0.44 0.55 0.80 0.58 6.77%
P/EPS 13.47 -8.40 -15.36 -1.15 -2.50 -8.15 -22.45 -
EY 7.42 -11.90 -6.51 -87.22 -40.00 -12.27 -4.45 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.68 0.97 1.06 0.81 0.73 2.15 -12.11%

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