[AIC] QoQ Cumulative Quarter Result on 31-Mar-2007 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
17-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 102.06%
YoY- 112.9%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 137,319 100,599 65,779 33,149 159,220 118,157 92,093 30.42%
PBT 3,120 1,533 156 975 -66,985 -35,841 -22,663 -
Tax -6,203 -1,887 3,748 -70 -1,782 -2,067 -78 1734.60%
NP -3,083 -354 3,904 905 -68,767 -37,908 -22,741 -73.51%
-
NP to SH -4,231 -1,364 3,318 1,252 -60,752 -36,317 -20,831 -65.34%
-
Tax Rate 198.81% 123.09% -2,402.56% 7.18% - - - -
Total Cost 140,402 100,953 61,875 32,244 227,987 156,065 114,834 14.29%
-
Net Worth 67,099 65,052 68,249 68,386 65,494 91,441 105,973 -26.20%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 67,099 65,052 68,249 68,386 65,494 91,441 105,973 -26.20%
NOSH 104,843 104,923 104,999 105,210 103,960 103,911 103,895 0.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin -2.25% -0.35% 5.94% 2.73% -43.19% -32.08% -24.69% -
ROE -6.31% -2.10% 4.86% 1.83% -92.76% -39.72% -19.66% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 130.98 95.88 62.65 31.51 153.15 113.71 88.64 29.64%
EPS -4.03 -1.30 3.16 1.19 -58.43 -34.95 -20.05 -65.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.64 0.62 0.65 0.65 0.63 0.88 1.02 -26.64%
Adjusted Per Share Value based on latest NOSH - 105,210
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 83.73 61.34 40.11 20.21 97.09 72.05 56.15 30.42%
EPS -2.58 -0.83 2.02 0.76 -37.04 -22.14 -12.70 -65.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.4091 0.3967 0.4162 0.417 0.3994 0.5576 0.6462 -26.20%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.79 0.55 0.61 0.61 0.66 0.65 0.69 -
P/RPS 0.60 0.57 0.97 1.94 0.43 0.57 0.78 -16.00%
P/EPS -19.58 -42.31 19.30 51.26 -1.13 -1.86 -3.44 217.78%
EY -5.11 -2.36 5.18 1.95 -88.54 -53.77 -29.06 -68.51%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.23 0.89 0.94 0.94 1.05 0.74 0.68 48.29%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 29/11/07 06/08/07 17/05/07 27/02/07 21/11/06 11/08/06 -
Price 0.62 0.62 0.55 0.59 0.67 0.67 0.66 -
P/RPS 0.47 0.65 0.88 1.87 0.44 0.59 0.74 -26.05%
P/EPS -15.36 -47.69 17.41 49.58 -1.15 -1.92 -3.29 178.55%
EY -6.51 -2.10 5.75 2.02 -87.22 -52.16 -30.38 -64.09%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.00 0.85 0.91 1.06 0.76 0.65 30.49%

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