AIC CORPORATION BHD

KLSE (MYR): AIC (9547)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

1.60

Today's Change

0.00 (0.00%)

Day's Change

0.00 - 0.00

Trading Volume

0

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
Revenue 149,834 137,348 167,400 133,380 126,472 137,319 159,220 190,483 182,877 437,060 258,505 403,014 -10.39%
PBT 12,149 11,137 17,417 10,681 649 3,120 -66,985 -44,729 -16,241 -5,899 -8,293 2,687 26.29%
Tax -1,534 -1,407 -1,571 -1,750 -8,009 -6,203 -1,782 -776 -1,731 -5,308 -1,370 -2,083 -3.46%
NP 10,614 9,730 15,846 8,931 -7,360 -3,083 -68,767 -45,505 -17,972 -11,207 -9,663 604 50.39%
-
NP to SH 10,790 9,891 15,480 8,517 -7,541 -4,231 -60,752 -41,565 -17,972 -11,207 -9,663 604 49.95%
-
Tax Rate 12.63% 12.63% 9.02% 16.38% 1,234.05% 198.81% - - - - - 77.52% -
Total Cost 139,219 127,618 151,554 124,449 133,832 140,402 227,987 235,988 200,849 448,267 268,168 402,410 -11.48%
-
Net Worth 144,279 136,119 133,928 116,456 93,508 67,099 65,494 127,821 199,458 178,626 116,982 158,125 -2.05%
Dividend
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
Div - - - - - - - - - - - 678 -
Div Payout % - - - - - - - - - - - 112.36% -
Equity
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
Net Worth 144,279 136,119 133,928 116,456 93,508 67,099 65,494 127,821 199,458 178,626 116,982 158,125 -2.05%
NOSH 173,831 163,999 173,932 173,816 150,820 104,843 103,960 103,919 103,884 103,852 68,013 67,865 12.47%
Ratio Analysis
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
NP Margin 7.08% 7.08% 9.47% 6.70% -5.82% -2.25% -43.19% -23.89% -9.83% -2.56% -3.74% 0.15% -
ROE 7.48% 7.27% 11.56% 7.31% -8.06% -6.31% -92.76% -32.52% -9.01% -6.27% -8.26% 0.38% -
Per Share
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
RPS 86.20 83.75 96.24 76.74 83.86 130.98 153.15 183.30 176.04 420.85 380.08 593.85 -20.33%
EPS 6.21 6.03 8.90 4.90 -5.00 -4.03 -58.43 -40.00 -17.30 -10.92 -9.42 0.89 33.32%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.83 0.83 0.77 0.67 0.62 0.64 0.63 1.23 1.92 1.72 1.72 2.33 -12.91%
Adjusted Per Share Value based on latest NOSH - 173,831
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
RPS 91.36 83.75 102.07 81.33 77.12 83.73 97.09 116.15 111.51 266.50 157.63 245.74 -10.39%
EPS 6.58 6.03 9.44 5.19 -4.60 -2.58 -37.04 -25.34 -10.96 -6.83 -5.89 0.37 49.87%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.8798 0.83 0.8166 0.7101 0.5702 0.4091 0.3994 0.7794 1.2162 1.0892 0.7133 0.9642 -2.05%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
Date 30/12/11 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 30/09/03 - -
Price 1.15 1.15 1.01 0.48 0.48 0.79 0.66 1.16 1.64 4.20 3.76 0.00 -
P/RPS 1.33 1.37 1.05 0.63 0.57 0.60 0.43 0.63 0.93 1.00 0.99 0.00 -
P/EPS 18.53 19.07 11.35 9.80 -9.60 -19.58 -1.13 -2.90 -9.48 -38.92 -26.46 0.00 -
EY 5.40 5.24 8.81 10.21 -10.42 -5.11 -88.54 -34.48 -10.55 -2.57 -3.78 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.39 1.39 1.31 0.72 0.77 1.23 1.05 0.94 0.85 2.44 2.19 0.00 -
Price Multiplier on Announcement Date
AQR T4Q 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 30/09/04 31/12/03 31/12/02 CAGR
Date 28/02/12 28/02/12 23/02/11 23/02/10 24/02/09 28/02/08 27/02/07 28/02/06 24/02/05 05/11/04 20/02/04 26/02/03 -
Price 1.40 1.40 1.25 0.66 0.42 0.62 0.67 1.00 1.41 1.72 3.70 3.14 -
P/RPS 1.62 1.67 1.30 0.86 0.50 0.47 0.44 0.55 0.80 0.41 0.97 0.53 11.86%
P/EPS 22.55 23.21 14.04 13.47 -8.40 -15.36 -1.15 -2.50 -8.15 -15.94 -26.04 352.81 -33.15%
EY 4.43 4.31 7.12 7.42 -11.90 -6.51 -87.22 -40.00 -12.27 -6.27 -3.84 0.28 49.81%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.32 -
P/NAPS 1.69 1.69 1.62 0.99 0.68 0.97 1.06 0.81 0.73 1.00 2.15 1.35 2.30%

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 1 of 1 comments

plydeus

can go

2011-10-18 14:18

Post a Comment