[AIC] YoY 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- -57.8%
YoY- -6.17%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
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 37,940 30,069 36,720 41,063 55,763 51,854 178,555 -22.73%
PBT 6,768 -3,912 1,587 -31,741 -23,662 -14,849 2,394 18.89%
Tax -1,614 -1,974 -4,318 882 -511 -589 -3,938 -13.80%
NP 5,154 -5,886 -2,731 -30,859 -24,173 -15,438 -1,544 -
-
NP to SH 5,069 -5,604 -2,869 -24,435 -23,014 -15,438 -1,544 -
-
Tax Rate 23.85% - 272.09% - - - 164.49% -
Total Cost 32,786 35,955 39,451 71,922 79,936 67,292 180,099 -24.69%
-
Net Worth 116,355 107,903 67,312 63,512 156,923 156,873 122,379 -0.83%
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 116,355 107,903 67,312 63,512 156,923 156,873 122,379 -0.83%
NOSH 173,664 174,037 105,176 104,118 103,922 103,889 68,368 16.79%
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 13.58% -19.57% -7.44% -75.15% -43.35% -29.77% -0.86% -
ROE 4.36% -5.19% -4.26% -38.47% -14.67% -9.84% -1.26% -
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 21.85 17.28 34.91 39.44 53.66 49.91 261.17 -33.84%
EPS 2.92 -3.22 -2.73 -23.47 -22.15 -14.86 -1.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.62 0.64 0.61 1.51 1.51 1.79 -15.09%
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 23.13 18.33 22.39 25.04 34.00 31.62 108.88 -22.73%
EPS 3.09 -3.42 -1.75 -14.90 -14.03 -9.41 -0.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.6579 0.4104 0.3873 0.9568 0.9565 0.7462 -0.83%
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 2.20 2.78 2.26 1.67 2.16 3.29 1.61 5.33%
P/EPS 16.44 -14.91 -28.96 -2.81 -5.24 -11.04 -185.98 -
EY 6.08 -6.71 -3.45 -35.56 -19.09 -9.06 -0.54 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.77 1.23 1.08 0.77 1.09 2.35 -17.87%
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 3.02 2.43 1.78 1.70 1.86 2.82 1.42 13.38%
P/EPS 22.61 -13.04 -22.73 -2.85 -4.52 -9.49 -163.84 -
EY 4.42 -7.67 -4.40 -35.03 -22.15 -10.54 -0.61 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.68 0.97 1.10 0.66 0.93 2.07 -11.55%

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