[AIC] QoQ Annualized Quarter Result on 31-Dec-2008 [#4]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
24-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -191.99%
YoY- -78.23%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 127,253 113,328 92,296 126,472 128,537 119,232 122,876 2.35%
PBT 5,217 -1,368 -7,696 649 6,082 1,598 -3,200 -
Tax -181 -94 -188 -8,009 -8,046 -10,674 -4,260 -87.80%
NP 5,036 -1,462 -7,884 -7,360 -1,964 -9,076 -7,460 -
-
NP to SH 4,597 -1,578 -7,724 -7,541 -2,582 -9,492 -7,744 -
-
Tax Rate 3.47% - - 1,234.05% 132.29% 667.96% - -
Total Cost 122,217 114,790 100,180 133,832 130,501 128,308 130,336 -4.19%
-
Net Worth 111,450 108,706 106,118 93,508 104,741 89,241 86,871 18.05%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 111,450 108,706 106,118 93,508 104,741 89,241 86,871 18.05%
NOSH 174,141 175,333 173,963 150,820 143,481 135,213 124,102 25.31%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 3.96% -1.29% -8.54% -5.82% -1.53% -7.61% -6.07% -
ROE 4.13% -1.45% -7.28% -8.06% -2.47% -10.64% -8.91% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 73.07 64.64 53.05 83.86 89.58 88.18 99.01 -18.31%
EPS 2.64 0.90 -4.44 -5.00 -1.80 -7.02 -6.24 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.61 0.62 0.73 0.66 0.70 -5.79%
Adjusted Per Share Value based on latest NOSH - 174,037
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 77.59 69.10 56.28 77.12 78.38 72.70 74.92 2.35%
EPS 2.80 -0.96 -4.71 -4.60 -1.57 -5.79 -4.72 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.6796 0.6628 0.6471 0.5702 0.6387 0.5442 0.5297 18.05%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.40 0.39 0.38 0.48 0.49 0.58 0.61 -
P/RPS 0.55 0.60 0.72 0.57 0.55 0.66 0.62 -7.66%
P/EPS 15.15 -43.33 -8.56 -9.60 -27.22 -8.26 -9.78 -
EY 6.60 -2.31 -11.68 -10.42 -3.67 -12.10 -10.23 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.63 0.63 0.62 0.77 0.67 0.88 0.87 -19.34%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 23/11/09 18/08/09 26/05/09 24/02/09 10/11/08 26/08/08 21/05/08 -
Price 0.41 0.38 0.44 0.42 0.50 0.46 0.51 -
P/RPS 0.56 0.59 0.83 0.50 0.56 0.52 0.52 5.05%
P/EPS 15.53 -42.22 -9.91 -8.40 -27.78 -6.55 -8.17 -
EY 6.44 -2.37 -10.09 -11.90 -3.60 -15.26 -12.24 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.61 0.72 0.68 0.68 0.70 0.73 -8.39%

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