[AIC] YoY TTM 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- 18.04%
YoY- -5.99%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 31/03/05 31/03/04 CAGR
Revenue 151,336 118,827 135,924 157,228 189,817 194,319 399,681 -14.93%
PBT 16,301 -474 4,573 -58,757 -49,974 -21,351 -91 -
Tax -2,385 -6,991 -10,425 483 -620 -938 -6,697 -15.80%
NP 13,916 -7,465 -5,852 -58,274 -50,594 -22,289 -6,788 -
-
NP to SH 13,336 -7,534 -7,418 -49,791 -46,976 -22,289 -6,788 -
-
Tax Rate 14.63% - 227.97% - - - - -
Total Cost 137,420 126,292 141,776 215,502 240,411 216,608 406,469 -16.52%
-
Net Worth 121,783 106,118 86,871 68,386 117,464 152,979 126,666 -0.65%
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 68,386 117,464 152,979 126,666 -0.65%
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 9.20% -6.28% -4.31% -37.06% -26.65% -11.47% -1.70% -
ROE 10.95% -7.10% -8.54% -72.81% -39.99% -14.57% -5.36% -
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 86.99 68.31 109.53 149.44 182.60 186.72 631.08 -28.11%
EPS 7.67 -4.33 -5.98 -47.33 -45.19 -21.42 -10.72 -
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 2.00 -16.04%
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 92.28 72.46 82.88 95.87 115.74 118.49 243.71 -14.93%
EPS 8.13 -4.59 -4.52 -30.36 -28.64 -13.59 -4.14 -
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 0.7724 -0.65%
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 0.99 0.56 0.56 0.41 0.36 0.74 0.62 8.10%
P/EPS 11.22 -8.77 -10.21 -1.29 -1.44 -6.44 -36.39 -
EY 8.91 -11.40 -9.80 -77.58 -69.52 -15.52 -2.75 -
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 1.95 -7.38%
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 0.85 0.64 0.47 0.39 0.31 0.72 0.59 6.27%
P/EPS 9.65 -10.16 -8.53 -1.25 -1.24 -6.26 -34.52 -
EY 10.36 -9.84 -11.72 -80.21 -80.70 -15.98 -2.90 -
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 1.85 -8.86%

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