[AIC] YoY Cumulative Quarter Result on 30-Jun-2010 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
16-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 180.09%
YoY- 1125.22%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Revenue 72,343 85,939 56,664 59,616 65,779 92,093 86,263 -2.88%
PBT 8,201 9,784 -684 799 156 -22,663 -12,876 -
Tax -1,055 -1,319 -47 -5,337 3,748 -78 -268 25.64%
NP 7,146 8,465 -731 -4,538 3,904 -22,741 -13,144 -
-
NP to SH 7,189 8,089 -789 -4,746 3,318 -20,831 -11,470 -
-
Tax Rate 12.86% 13.48% - 667.96% -2,402.56% - - -
Total Cost 65,197 77,474 57,395 64,154 61,875 114,834 99,407 -6.78%
-
Net Worth 140,994 126,988 108,706 89,241 68,249 105,973 146,491 -0.63%
Dividend
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Net Worth 140,994 126,988 108,706 89,241 68,249 105,973 146,491 -0.63%
NOSH 174,067 173,956 175,333 135,213 104,999 103,895 103,894 8.97%
Ratio Analysis
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
NP Margin 9.88% 9.85% -1.29% -7.61% 5.94% -24.69% -15.24% -
ROE 5.10% 6.37% -0.73% -5.32% 4.86% -19.66% -7.83% -
Per Share
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 41.56 49.40 32.32 44.09 62.65 88.64 83.03 -10.88%
EPS 4.13 4.65 0.45 -3.51 3.16 -20.05 -11.04 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.81 0.73 0.62 0.66 0.65 1.02 1.41 -8.82%
Adjusted Per Share Value based on latest NOSH - 173,946
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
RPS 44.11 52.40 34.55 36.35 40.11 56.15 52.60 -2.88%
EPS 4.38 4.93 -0.48 -2.89 2.02 -12.70 -6.99 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8597 0.7743 0.6628 0.5442 0.4162 0.6462 0.8932 -0.63%
Price Multiplier on Financial Quarter End Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 -
Price 1.35 0.69 0.39 0.58 0.61 0.69 1.33 -
P/RPS 3.25 1.40 1.21 1.32 0.97 0.78 1.60 12.53%
P/EPS 32.69 14.84 -86.67 -16.52 19.30 -3.44 -12.05 -
EY 3.06 6.74 -1.15 -6.05 5.18 -29.06 -8.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.67 0.95 0.63 0.88 0.94 0.68 0.94 10.04%
Price Multiplier on Announcement Date
30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 CAGR
Date 24/08/11 16/08/10 18/08/09 26/08/08 06/08/07 11/08/06 25/08/05 -
Price 1.28 0.90 0.38 0.46 0.55 0.66 1.25 -
P/RPS 3.08 1.82 1.18 1.04 0.88 0.74 1.51 12.60%
P/EPS 30.99 19.35 -84.44 -13.11 17.41 -3.29 -11.32 -
EY 3.23 5.17 -1.18 -7.63 5.75 -30.38 -8.83 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.23 0.61 0.70 0.85 0.65 0.89 10.03%

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