[AIC] YoY Cumulative Quarter Result on 30-Jun-2006 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -114.55%
YoY- -81.61%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 56,664 59,616 65,779 92,093 86,263 80,791 161,908 -16.03%
PBT -684 799 156 -22,663 -12,876 -685 -7,083 -32.24%
Tax -47 -5,337 3,748 -78 -268 -742 -481 -32.10%
NP -731 -4,538 3,904 -22,741 -13,144 -1,427 -7,564 -32.23%
-
NP to SH -789 -4,746 3,318 -20,831 -11,470 -1,427 -7,564 -31.36%
-
Tax Rate - 667.96% -2,402.56% - - - - -
Total Cost 57,395 64,154 61,875 114,834 99,407 82,218 169,472 -16.49%
-
Net Worth 108,706 89,241 68,249 105,973 146,491 166,656 150,736 -5.29%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 108,706 89,241 68,249 105,973 146,491 166,656 150,736 -5.29%
NOSH 175,333 135,213 104,999 103,895 103,894 104,160 67,899 17.11%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -1.29% -7.61% 5.94% -24.69% -15.24% -1.77% -4.67% -
ROE -0.73% -5.32% 4.86% -19.66% -7.83% -0.86% -5.02% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 32.32 44.09 62.65 88.64 83.03 77.56 238.45 -28.30%
EPS 0.45 -3.51 3.16 -20.05 -11.04 -1.37 -11.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.66 0.65 1.02 1.41 1.60 2.22 -19.13%
Adjusted Per Share Value based on latest NOSH - 103,953
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 34.55 36.35 40.11 56.15 52.60 49.26 98.72 -16.03%
EPS -0.48 -2.89 2.02 -12.70 -6.99 -0.87 -4.61 -31.38%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6628 0.5442 0.4162 0.6462 0.8932 1.0162 0.9191 -5.29%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.39 0.58 0.61 0.69 1.33 2.40 2.85 -
P/RPS 1.21 1.32 0.97 0.78 1.60 3.09 1.20 0.13%
P/EPS -86.67 -16.52 19.30 -3.44 -12.05 -175.18 -25.58 22.53%
EY -1.15 -6.05 5.18 -29.06 -8.30 -0.57 -3.91 -18.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.88 0.94 0.68 0.94 1.50 1.28 -11.13%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 26/08/08 06/08/07 11/08/06 25/08/05 13/08/04 22/08/03 -
Price 0.38 0.46 0.55 0.66 1.25 1.94 3.84 -
P/RPS 1.18 1.04 0.88 0.74 1.51 2.50 1.61 -5.04%
P/EPS -84.44 -13.11 17.41 -3.29 -11.32 -141.61 -34.47 16.08%
EY -1.18 -7.63 5.75 -30.38 -8.83 -0.71 -2.90 -13.90%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.70 0.85 0.65 0.89 1.21 1.73 -15.93%

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