[AIC] YoY Cumulative Quarter Result on 30-Sep-2010 [#3]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
22-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 85.87%
YoY- 336.05%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 103,486 129,825 95,440 96,403 100,599 118,157 134,720 -4.29%
PBT 11,498 17,578 3,913 4,562 1,533 -35,841 -21,067 -
Tax -1,646 -2,075 -136 -6,035 -1,887 -2,067 -265 35.56%
NP 9,852 15,503 3,777 -1,473 -354 -37,908 -21,332 -
-
NP to SH 9,973 15,035 3,448 -1,937 -1,364 -36,317 -18,551 -
-
Tax Rate 14.32% 11.80% 3.48% 132.29% 123.09% - - -
Total Cost 93,634 114,322 91,663 97,876 100,953 156,065 156,052 -8.15%
-
Net Worth 144,208 133,837 111,450 104,741 65,052 91,441 139,262 0.58%
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 144,208 133,837 111,450 104,741 65,052 91,441 139,262 0.58%
NOSH 173,745 173,815 174,141 143,481 104,923 103,911 103,927 8.93%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 9.52% 11.94% 3.96% -1.53% -0.35% -32.08% -15.83% -
ROE 6.92% 11.23% 3.09% -1.85% -2.10% -39.72% -13.32% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 59.56 74.69 54.81 67.19 95.88 113.71 129.63 -12.15%
EPS 5.74 8.65 1.98 -1.35 -1.30 -34.95 -17.85 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.77 0.64 0.73 0.62 0.88 1.34 -7.66%
Adjusted Per Share Value based on latest NOSH - 174,085
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 63.10 79.16 58.20 58.78 61.34 72.05 82.15 -4.29%
EPS 6.08 9.17 2.10 -1.18 -0.83 -22.14 -11.31 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8793 0.8161 0.6796 0.6387 0.3967 0.5576 0.8492 0.58%
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 30/09/05 -
Price 1.31 0.82 0.40 0.49 0.55 0.65 1.14 -
P/RPS 2.20 1.10 0.73 0.73 0.57 0.57 0.88 16.49%
P/EPS 22.82 9.48 20.20 -36.30 -42.31 -1.86 -6.39 -
EY 4.38 10.55 4.95 -2.76 -2.36 -53.77 -15.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.58 1.06 0.63 0.67 0.89 0.74 0.85 10.87%
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 25/11/11 22/11/10 23/11/09 10/11/08 29/11/07 21/11/06 30/11/05 -
Price 1.25 1.17 0.41 0.50 0.62 0.67 1.08 -
P/RPS 2.10 1.57 0.75 0.74 0.65 0.59 0.83 16.72%
P/EPS 21.78 13.53 20.71 -37.04 -47.69 -1.92 -6.05 -
EY 4.59 7.39 4.83 -2.70 -2.10 -52.16 -16.53 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.51 1.52 0.64 0.68 1.00 0.76 0.81 10.93%

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