[AIC] QoQ Annualized Quarter Result on 31-Mar-2008 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
21-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- -83.03%
YoY- -254.63%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 126,472 128,537 119,232 122,876 137,319 134,132 131,558 -2.58%
PBT 649 6,082 1,598 -3,200 3,120 2,044 312 62.59%
Tax -8,009 -8,046 -10,674 -4,260 -6,203 -2,516 7,496 -
NP -7,360 -1,964 -9,076 -7,460 -3,083 -472 7,808 -
-
NP to SH -7,541 -2,582 -9,492 -7,744 -4,231 -1,818 6,636 -
-
Tax Rate 1,234.05% 132.29% 667.96% - 198.81% 123.09% -2,402.56% -
Total Cost 133,832 130,501 128,308 130,336 140,402 134,604 123,750 5.33%
-
Net Worth 93,508 104,741 89,241 86,871 67,099 65,052 68,249 23.24%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 93,508 104,741 89,241 86,871 67,099 65,052 68,249 23.24%
NOSH 150,820 143,481 135,213 124,102 104,843 104,923 104,999 27.16%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -5.82% -1.53% -7.61% -6.07% -2.25% -0.35% 5.94% -
ROE -8.06% -2.47% -10.64% -8.91% -6.31% -2.80% 9.72% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 83.86 89.58 88.18 99.01 130.98 127.84 125.29 -23.38%
EPS -5.00 -1.80 -7.02 -6.24 -4.03 -1.73 6.32 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.62 0.73 0.66 0.70 0.64 0.62 0.65 -3.08%
Adjusted Per Share Value based on latest NOSH - 124,102
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 77.12 78.38 72.70 74.92 83.73 81.79 80.22 -2.58%
EPS -4.60 -1.57 -5.79 -4.72 -2.58 -1.11 4.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5702 0.6387 0.5442 0.5297 0.4091 0.3967 0.4162 23.23%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.48 0.49 0.58 0.61 0.79 0.55 0.61 -
P/RPS 0.57 0.55 0.66 0.62 0.60 0.43 0.49 10.55%
P/EPS -9.60 -27.22 -8.26 -9.78 -19.58 -31.73 9.65 -
EY -10.42 -3.67 -12.10 -10.23 -5.11 -3.15 10.36 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.77 0.67 0.88 0.87 1.23 0.89 0.94 -12.39%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 24/02/09 10/11/08 26/08/08 21/05/08 28/02/08 29/11/07 06/08/07 -
Price 0.42 0.50 0.46 0.51 0.62 0.62 0.55 -
P/RPS 0.50 0.56 0.52 0.52 0.47 0.48 0.44 8.85%
P/EPS -8.40 -27.78 -6.55 -8.17 -15.36 -35.77 8.70 -
EY -11.90 -3.60 -15.26 -12.24 -6.51 -2.80 11.49 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.68 0.70 0.73 0.97 1.00 0.85 -13.76%

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