[AIC] QoQ Quarter Result on 30-Jun-2007 [#2]

Announcement Date
06-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 65.1%
YoY- 118.58%
Quarter Report
View:
Show?
Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 30,719 36,720 34,820 33,665 33,149 41,063 37,161 -11.90%
PBT -800 1,587 1,378 2,408 975 -31,741 -14,866 -85.72%
Tax -1,065 -4,318 -5,633 591 -70 882 -300 132.53%
NP -1,865 -2,731 -4,255 2,999 905 -30,859 -15,166 -75.23%
-
NP to SH -1,936 -2,869 -4,680 2,067 1,252 -24,435 -15,485 -74.96%
-
Tax Rate - 272.09% 408.78% -24.54% 7.18% - - -
Total Cost 32,584 39,451 39,075 30,666 32,244 71,922 52,327 -27.05%
-
Net Worth 86,871 67,312 65,058 68,200 68,386 63,512 91,455 -3.36%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 86,871 67,312 65,058 68,200 68,386 63,512 91,455 -3.36%
NOSH 124,102 105,176 104,932 104,923 105,210 104,118 103,926 12.54%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin -6.07% -7.44% -12.22% 8.91% 2.73% -75.15% -40.81% -
ROE -2.23% -4.26% -7.19% 3.03% 1.83% -38.47% -16.93% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 24.75 34.91 33.18 32.09 31.51 39.44 35.76 -21.73%
EPS -1.56 -2.73 -4.46 1.97 1.19 -23.47 -14.90 -77.75%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.70 0.64 0.62 0.65 0.65 0.61 0.88 -14.13%
Adjusted Per Share Value based on latest NOSH - 104,923
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 18.73 22.39 21.23 20.53 20.21 25.04 22.66 -11.91%
EPS -1.18 -1.75 -2.85 1.26 0.76 -14.90 -9.44 -74.96%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5297 0.4104 0.3967 0.4159 0.417 0.3873 0.5577 -3.37%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.61 0.79 0.55 0.61 0.61 0.66 0.65 -
P/RPS 2.46 2.26 1.66 1.90 1.94 1.67 1.82 22.22%
P/EPS -39.10 -28.96 -12.33 30.96 51.26 -2.81 -4.36 331.06%
EY -2.56 -3.45 -8.11 3.23 1.95 -35.56 -22.92 -76.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 1.23 0.89 0.94 0.94 1.08 0.74 11.38%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 29/11/07 06/08/07 17/05/07 27/02/07 21/11/06 -
Price 0.51 0.62 0.62 0.55 0.59 0.67 0.67 -
P/RPS 2.06 1.78 1.87 1.71 1.87 1.70 1.87 6.65%
P/EPS -32.69 -22.73 -13.90 27.92 49.58 -2.85 -4.50 274.63%
EY -3.06 -4.40 -7.19 3.58 2.02 -35.03 -22.24 -73.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.97 1.00 0.85 0.91 1.10 0.76 -2.64%

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