[AIC] QoQ 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- -43.03%
YoY- 249.56%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
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 37,575 43,886 44,909 41,030 37,940 38,776 33,590 7.73%
PBT -35 7,794 6,088 3,696 6,768 4,597 1,240 -
Tax 472 -756 -638 -681 -1,614 -90 0 -
NP 437 7,038 5,450 3,015 5,154 4,507 1,240 -50.01%
-
NP to SH 534 6,946 5,201 2,888 5,069 4,237 1,142 -39.67%
-
Tax Rate - 9.70% 10.48% 18.43% 23.85% 1.96% 0.00% -
Total Cost 37,138 36,848 39,459 38,015 32,786 34,269 32,350 9.61%
-
Net Worth 131,788 134,045 126,980 121,783 116,355 111,134 107,278 14.66%
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 131,788 134,045 126,980 121,783 116,355 111,134 107,278 14.66%
NOSH 171,153 174,085 173,946 173,975 173,664 173,647 173,030 -0.72%
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 1.16% 16.04% 12.14% 7.35% 13.58% 11.62% 3.69% -
ROE 0.41% 5.18% 4.10% 2.37% 4.36% 3.81% 1.06% -
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 21.95 25.21 25.82 23.58 21.85 22.33 19.41 8.51%
EPS 0.31 3.99 2.99 1.66 2.92 2.44 0.66 -39.49%
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 22.91 26.76 27.38 25.02 23.13 23.64 20.48 7.73%
EPS 0.33 4.24 3.17 1.76 3.09 2.58 0.70 -39.34%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8036 0.8174 0.7743 0.7426 0.7095 0.6776 0.6541 14.66%
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 4.60 3.25 2.67 3.65 2.20 1.79 2.01 73.40%
P/EPS 323.72 20.55 23.08 51.81 16.44 16.39 59.09 209.80%
EY 0.31 4.87 4.33 1.93 6.08 6.10 1.69 -67.61%
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 5.69 4.64 3.49 3.14 3.02 1.84 1.96 103.10%
P/EPS 400.64 29.32 30.10 44.58 22.61 16.80 57.58 263.17%
EY 0.25 3.41 3.32 2.24 4.42 5.95 1.74 -72.47%
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