[AIC] YoY Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 108.24%
YoY- 112.9%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 164,120 92,296 122,876 132,596 184,948 187,612 141,844 2.45%
PBT 14,784 -7,696 -3,200 3,900 -38,156 -17,180 3,260 28.64%
Tax -2,724 -188 -4,260 -280 -196 -12 -3,184 -2.56%
NP 12,060 -7,884 -7,460 3,620 -38,352 -17,192 76 132.58%
-
NP to SH 11,552 -7,724 -7,744 5,008 -38,836 -17,192 76 130.92%
-
Tax Rate 18.43% - - 7.18% - - 97.67% -
Total Cost 152,060 100,180 130,336 128,976 223,300 204,804 141,768 1.17%
-
Net Worth 121,783 106,118 86,871 68,386 117,464 152,979 154,533 -3.88%
Dividend
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Net Worth 121,783 106,118 86,871 68,386 117,464 152,979 154,533 -3.88%
NOSH 173,975 173,963 124,102 105,210 103,950 104,067 63,333 18.33%
Ratio Analysis
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
NP Margin 7.35% -8.54% -6.07% 2.73% -20.74% -9.16% 0.05% -
ROE 9.49% -7.28% -8.91% 7.32% -33.06% -11.24% 0.05% -
Per Share
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 94.33 53.05 99.01 126.03 177.92 180.28 223.96 -13.41%
EPS 6.64 -4.44 -6.24 4.76 -37.36 -16.52 0.12 95.14%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.61 0.70 0.65 1.13 1.47 2.44 -18.78%
Adjusted Per Share Value based on latest NOSH - 105,210
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
RPS 100.07 56.28 74.92 80.85 112.77 114.40 86.49 2.45%
EPS 7.04 -4.71 -4.72 3.05 -23.68 -10.48 0.05 128.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7426 0.6471 0.5297 0.417 0.7162 0.9328 0.9423 -3.88%
Price Multiplier on Financial Quarter End Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 31/03/04 -
Price 0.86 0.38 0.61 0.61 0.65 1.38 3.90 -
P/RPS 0.91 0.72 0.62 0.48 0.37 0.77 1.74 -10.23%
P/EPS 12.95 -8.56 -9.78 12.82 -1.74 -8.35 3,250.00 -60.16%
EY 7.72 -11.68 -10.23 7.80 -57.48 -11.97 0.03 152.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.62 0.87 0.94 0.58 0.94 1.60 -4.28%
Price Multiplier on Announcement Date
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Date 24/05/10 26/05/09 21/05/08 17/05/07 24/05/06 27/05/05 26/05/04 -
Price 0.74 0.44 0.51 0.59 0.56 1.34 3.70 -
P/RPS 0.78 0.83 0.52 0.47 0.31 0.74 1.65 -11.73%
P/EPS 11.14 -9.91 -8.17 12.39 -1.50 -8.11 3,083.33 -60.81%
EY 8.97 -10.09 -12.24 8.07 -66.71 -12.33 0.03 158.47%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.72 0.73 0.91 0.50 0.91 1.52 -5.82%

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