[AIC] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
29-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 29.52%
YoY- 56.52%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 131,156 135,924 138,354 142,697 145,038 157,228 170,316 -15.99%
PBT 3,764 4,573 6,348 -26,980 -43,224 -58,757 -69,271 -
Tax -15,287 -10,425 -9,430 -4,230 1,103 483 504 -
NP -11,523 -5,852 -3,082 -31,210 -42,121 -58,274 -68,767 -69.63%
-
NP to SH -12,294 -7,418 -4,230 -25,796 -36,601 -49,791 -60,752 -65.56%
-
Tax Rate 406.14% 227.97% 148.55% - - - - -
Total Cost 142,679 141,776 141,436 173,907 187,159 215,502 239,083 -29.13%
-
Net Worth 96,559 86,871 67,312 65,058 68,200 68,386 63,512 32.25%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 96,559 86,871 67,312 65,058 68,200 68,386 63,512 32.25%
NOSH 146,302 124,102 105,176 104,932 104,923 105,210 104,118 25.47%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin -8.79% -4.31% -2.23% -21.87% -29.04% -37.06% -40.38% -
ROE -12.73% -8.54% -6.28% -39.65% -53.67% -72.81% -95.65% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 89.65 109.53 131.55 135.99 138.23 149.44 163.58 -33.05%
EPS -8.40 -5.98 -4.02 -24.58 -34.88 -47.33 -58.35 -72.56%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.66 0.70 0.64 0.62 0.65 0.65 0.61 5.39%
Adjusted Per Share Value based on latest NOSH - 104,932
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 79.97 82.88 84.36 87.01 88.44 95.87 103.85 -16.00%
EPS -7.50 -4.52 -2.58 -15.73 -22.32 -30.36 -37.04 -65.55%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5888 0.5297 0.4104 0.3967 0.4159 0.417 0.3873 32.24%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.58 0.61 0.79 0.55 0.61 0.61 0.66 -
P/RPS 0.65 0.56 0.60 0.40 0.44 0.41 0.40 38.26%
P/EPS -6.90 -10.21 -19.64 -2.24 -1.75 -1.29 -1.13 234.44%
EY -14.49 -9.80 -5.09 -44.70 -57.19 -77.58 -88.41 -70.08%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.88 0.87 1.23 0.89 0.94 0.94 1.08 -12.77%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 26/08/08 21/05/08 28/02/08 29/11/07 06/08/07 17/05/07 27/02/07 -
Price 0.46 0.51 0.62 0.62 0.55 0.59 0.67 -
P/RPS 0.51 0.47 0.47 0.46 0.40 0.39 0.41 15.67%
P/EPS -5.47 -8.53 -15.42 -2.52 -1.58 -1.25 -1.15 183.09%
EY -18.27 -11.72 -6.49 -39.65 -63.42 -80.21 -87.09 -64.72%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.73 0.97 1.00 0.85 0.91 1.10 -26.03%

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