[AIC] QoQ Cumulative Quarter Result on 30-Sep-2006 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- -74.34%
YoY- -95.77%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 65,779 33,149 159,220 118,157 92,093 46,237 190,483 -50.87%
PBT 156 975 -66,985 -35,841 -22,663 -9,539 -44,729 -
Tax 3,748 -70 -1,782 -2,067 -78 -49 -776 -
NP 3,904 905 -68,767 -37,908 -22,741 -9,588 -45,505 -
-
NP to SH 3,318 1,252 -60,752 -36,317 -20,831 -9,709 -41,565 -
-
Tax Rate -2,402.56% 7.18% - - - - - -
Total Cost 61,875 32,244 227,987 156,065 114,834 55,825 235,988 -59.13%
-
Net Worth 68,249 68,386 65,494 91,441 105,973 117,464 127,821 -34.25%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 68,249 68,386 65,494 91,441 105,973 117,464 127,821 -34.25%
NOSH 104,999 105,210 103,960 103,911 103,895 103,950 103,919 0.69%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 5.94% 2.73% -43.19% -32.08% -24.69% -20.74% -23.89% -
ROE 4.86% 1.83% -92.76% -39.72% -19.66% -8.27% -32.52% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 62.65 31.51 153.15 113.71 88.64 44.48 183.30 -51.21%
EPS 3.16 1.19 -58.43 -34.95 -20.05 -9.34 -40.00 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.65 0.65 0.63 0.88 1.02 1.13 1.23 -34.71%
Adjusted Per Share Value based on latest NOSH - 103,926
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 40.11 20.21 97.09 72.05 56.15 28.19 116.15 -50.87%
EPS 2.02 0.76 -37.04 -22.14 -12.70 -5.92 -25.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4162 0.417 0.3994 0.5576 0.6462 0.7162 0.7794 -34.25%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.61 0.61 0.66 0.65 0.69 0.65 1.16 -
P/RPS 0.97 1.94 0.43 0.57 0.78 1.46 0.63 33.44%
P/EPS 19.30 51.26 -1.13 -1.86 -3.44 -6.96 -2.90 -
EY 5.18 1.95 -88.54 -53.77 -29.06 -14.37 -34.48 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 0.94 1.05 0.74 0.68 0.58 0.94 0.00%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 06/08/07 17/05/07 27/02/07 21/11/06 11/08/06 24/05/06 28/02/06 -
Price 0.55 0.59 0.67 0.67 0.66 0.56 1.00 -
P/RPS 0.88 1.87 0.44 0.59 0.74 1.26 0.55 36.91%
P/EPS 17.41 49.58 -1.15 -1.92 -3.29 -6.00 -2.50 -
EY 5.75 2.02 -87.22 -52.16 -30.38 -16.68 -40.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.85 0.91 1.06 0.76 0.65 0.50 0.81 3.27%

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