[AIC] YoY TTM Result on 30-Sep-2007 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.52%
YoY- 56.52%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Revenue 167,765 125,509 133,123 142,697 185,016 186,574 309,578 -9.70%
PBT 24,346 1 6,149 -26,980 -61,192 -35,917 1,002 70.14%
Tax -3,689 -2,111 -10,353 -4,230 -889 -652 -5,080 -5.19%
NP 20,657 -2,110 -4,204 -31,210 -62,081 -36,569 -4,078 -
-
NP to SH 20,104 -2,156 -4,804 -25,796 -59,331 -33,989 -4,078 -
-
Tax Rate 15.15% 211,100.00% 168.37% - - - 506.99% -
Total Cost 147,108 127,619 137,327 173,907 247,097 223,143 313,656 -11.85%
-
Net Worth 134,045 111,134 116,551 65,058 91,455 139,332 164,498 -3.35%
Dividend
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Net Worth 134,045 111,134 116,551 65,058 91,455 139,332 164,498 -3.35%
NOSH 174,085 173,647 159,659 104,932 103,926 103,979 103,457 9.05%
Ratio Analysis
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
NP Margin 12.31% -1.68% -3.16% -21.87% -33.55% -19.60% -1.32% -
ROE 15.00% -1.94% -4.12% -39.65% -64.87% -24.39% -2.48% -
Per Share
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 96.37 72.28 83.38 135.99 178.03 179.43 299.23 -17.20%
EPS 11.55 -1.24 -3.01 -24.58 -57.09 -32.69 -3.94 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.64 0.73 0.62 0.88 1.34 1.59 -11.37%
Adjusted Per Share Value based on latest NOSH - 104,932
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
RPS 102.30 76.53 81.17 87.01 112.81 113.76 188.77 -9.70%
EPS 12.26 -1.31 -2.93 -15.73 -36.18 -20.73 -2.49 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8174 0.6776 0.7107 0.3967 0.5577 0.8496 1.003 -3.35%
Price Multiplier on Financial Quarter End Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 30/09/04 -
Price 0.82 0.40 0.49 0.55 0.65 1.14 1.68 -
P/RPS 0.85 0.55 0.59 0.40 0.37 0.64 0.56 7.19%
P/EPS 7.10 -32.22 -16.28 -2.24 -1.14 -3.49 -42.62 -
EY 14.08 -3.10 -6.14 -44.70 -87.83 -28.67 -2.35 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.63 0.67 0.89 0.74 0.85 1.06 0.00%
Price Multiplier on Announcement Date
30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 30/09/04 CAGR
Date 22/11/10 23/11/09 10/11/08 29/11/07 21/11/06 30/11/05 05/11/04 -
Price 1.17 0.41 0.50 0.62 0.67 1.08 1.72 -
P/RPS 1.21 0.57 0.60 0.46 0.38 0.60 0.57 13.36%
P/EPS 10.13 -33.02 -16.62 -2.52 -1.17 -3.30 -43.64 -
EY 9.87 -3.03 -6.02 -39.65 -85.21 -30.27 -2.29 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 0.64 0.68 1.00 0.76 0.81 1.08 5.85%

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