[AIC] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -2.43%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Revenue 148,252 164,120 92,296 122,876 132,596 184,948 187,612 -3.84%
PBT 19,176 14,784 -7,696 -3,200 3,900 -38,156 -17,180 -
Tax -2,068 -2,724 -188 -4,260 -280 -196 -12 135.80%
NP 17,108 12,060 -7,884 -7,460 3,620 -38,352 -17,192 -
-
NP to SH 17,136 11,552 -7,724 -7,744 5,008 -38,836 -17,192 -
-
Tax Rate 10.78% 18.43% - - 7.18% - - -
Total Cost 131,144 152,060 100,180 130,336 128,976 223,300 204,804 -7.15%
-
Net Worth 139,317 121,783 106,118 86,871 68,386 117,464 152,979 -1.54%
Dividend
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Net Worth 139,317 121,783 106,118 86,871 68,386 117,464 152,979 -1.54%
NOSH 174,146 173,975 173,963 124,102 105,210 103,950 104,067 8.95%
Ratio Analysis
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
NP Margin 11.54% 7.35% -8.54% -6.07% 2.73% -20.74% -9.16% -
ROE 12.30% 9.49% -7.28% -8.91% 7.32% -33.06% -11.24% -
Per Share
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 85.13 94.33 53.05 99.01 126.03 177.92 180.28 -11.75%
EPS 9.84 6.64 -4.44 -6.24 4.76 -37.36 -16.52 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.80 0.70 0.61 0.70 0.65 1.13 1.47 -9.63%
Adjusted Per Share Value based on latest NOSH - 173,963
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
RPS 90.40 100.07 56.28 74.92 80.85 112.77 114.40 -3.84%
EPS 10.45 7.04 -4.71 -4.72 3.05 -23.68 -10.48 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8495 0.7426 0.6471 0.5297 0.417 0.7162 0.9328 -1.54%
Price Multiplier on Financial Quarter End Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 31/03/05 -
Price 1.04 0.86 0.38 0.61 0.61 0.65 1.38 -
P/RPS 1.22 0.91 0.72 0.62 0.48 0.37 0.77 7.96%
P/EPS 10.57 12.95 -8.56 -9.78 12.82 -1.74 -8.35 -
EY 9.46 7.72 -11.68 -10.23 7.80 -57.48 -11.97 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.23 0.62 0.87 0.94 0.58 0.94 5.55%
Price Multiplier on Announcement Date
31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 CAGR
Date 18/05/11 24/05/10 26/05/09 21/05/08 17/05/07 24/05/06 27/05/05 -
Price 1.01 0.74 0.44 0.51 0.59 0.56 1.34 -
P/RPS 1.19 0.78 0.83 0.52 0.47 0.31 0.74 8.23%
P/EPS 10.26 11.14 -9.91 -8.17 12.39 -1.50 -8.11 -
EY 9.74 8.97 -10.09 -12.24 8.07 -66.71 -12.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.26 1.06 0.72 0.73 0.91 0.50 0.91 5.57%

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