[AIC] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 35.63%
YoY- 249.56%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 167,400 173,100 171,878 164,120 133,380 127,253 113,328 29.60%
PBT 17,543 23,437 19,568 14,784 10,681 5,217 -1,368 -
Tax -1,603 -2,766 -2,638 -2,724 -1,750 -181 -94 559.11%
NP 15,940 20,670 16,930 12,060 8,931 5,036 -1,462 -
-
NP to SH 15,569 20,046 16,178 11,552 8,517 4,597 -1,578 -
-
Tax Rate 9.14% 11.80% 13.48% 18.43% 16.38% 3.47% - -
Total Cost 151,460 152,429 154,948 152,060 124,449 122,217 114,790 20.23%
-
Net Worth 133,928 133,837 126,988 121,783 116,456 111,450 108,706 14.88%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 133,928 133,837 126,988 121,783 116,456 111,450 108,706 14.88%
NOSH 173,932 173,815 173,956 173,975 173,816 174,141 175,333 -0.53%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 9.52% 11.94% 9.85% 7.35% 6.70% 3.96% -1.29% -
ROE 11.62% 14.98% 12.74% 9.49% 7.31% 4.13% -1.45% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 96.24 99.59 98.80 94.33 76.74 73.07 64.64 30.29%
EPS 8.95 11.53 9.30 6.64 4.90 2.64 0.90 360.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.77 0.77 0.73 0.70 0.67 0.64 0.62 15.49%
Adjusted Per Share Value based on latest NOSH - 173,975
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 102.07 105.55 104.80 100.07 81.33 77.59 69.10 29.60%
EPS 9.49 12.22 9.86 7.04 5.19 2.80 -0.96 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8166 0.8161 0.7743 0.7426 0.7101 0.6796 0.6628 14.88%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.01 0.82 0.69 0.86 0.48 0.40 0.39 -
P/RPS 1.05 0.82 0.70 0.91 0.63 0.55 0.60 45.07%
P/EPS 11.28 7.11 7.42 12.95 9.80 15.15 -43.33 -
EY 8.86 14.07 13.48 7.72 10.21 6.60 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.06 0.95 1.23 0.72 0.63 0.63 62.69%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 23/02/11 22/11/10 16/08/10 24/05/10 23/02/10 23/11/09 18/08/09 -
Price 1.25 1.17 0.90 0.74 0.66 0.41 0.38 -
P/RPS 1.30 1.17 0.91 0.78 0.86 0.56 0.59 69.08%
P/EPS 13.96 10.14 9.68 11.14 13.47 15.53 -42.22 -
EY 7.16 9.86 10.33 8.97 7.42 6.44 -2.37 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.62 1.52 1.23 1.06 0.99 0.64 0.61 91.43%

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