[AIC] QoQ Quarter Result on 31-Mar-2009 [#1]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
26-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 65.54%
YoY- 0.26%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 37,940 38,776 33,590 23,074 30,069 36,787 28,897 19.84%
PBT 6,768 4,597 1,240 -1,924 -3,912 3,763 1,599 160.97%
Tax -1,614 -90 0 -47 -1,974 -699 -4,271 -47.63%
NP 5,154 4,507 1,240 -1,971 -5,886 3,064 -2,672 -
-
NP to SH 5,069 4,237 1,142 -1,931 -5,604 2,810 -2,809 -
-
Tax Rate 23.85% 1.96% 0.00% - - 18.58% 267.10% -
Total Cost 32,786 34,269 32,350 25,045 35,955 33,723 31,569 2.54%
-
Net Worth 116,355 111,134 107,278 106,118 107,903 116,551 96,559 13.20%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 116,355 111,134 107,278 106,118 107,903 116,551 96,559 13.20%
NOSH 173,664 173,647 173,030 173,963 174,037 159,659 146,302 12.07%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 13.58% 11.62% 3.69% -8.54% -19.57% 8.33% -9.25% -
ROE 4.36% 3.81% 1.06% -1.82% -5.19% 2.41% -2.91% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 21.85 22.33 19.41 13.26 17.28 23.04 19.75 6.94%
EPS 2.92 2.44 0.66 -1.11 -3.22 1.76 -1.92 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.67 0.64 0.62 0.61 0.62 0.73 0.66 1.00%
Adjusted Per Share Value based on latest NOSH - 173,963
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 23.13 23.64 20.48 14.07 18.33 22.43 17.62 19.82%
EPS 3.09 2.58 0.70 -1.18 -3.42 1.71 -1.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.7095 0.6776 0.6541 0.6471 0.6579 0.7107 0.5888 13.19%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.48 0.40 0.39 0.38 0.48 0.49 0.58 -
P/RPS 2.20 1.79 2.01 2.86 2.78 2.13 2.94 -17.53%
P/EPS 16.44 16.39 59.09 -34.23 -14.91 27.84 -30.21 -
EY 6.08 6.10 1.69 -2.92 -6.71 3.59 -3.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.63 0.63 0.62 0.77 0.67 0.88 -12.48%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 23/02/10 23/11/09 18/08/09 26/05/09 24/02/09 10/11/08 26/08/08 -
Price 0.66 0.41 0.38 0.44 0.42 0.50 0.46 -
P/RPS 3.02 1.84 1.96 3.32 2.43 2.17 2.33 18.82%
P/EPS 22.61 16.80 57.58 -39.64 -13.04 28.41 -23.96 -
EY 4.42 5.95 1.74 -2.52 -7.67 3.52 -4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.64 0.61 0.72 0.68 0.68 0.70 25.91%

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