[AIC] YoY TTM Result on 30-Jun-2006 [#2]

Stock
[AIC] AIC CORPORATION BHD
Announcement Date
11-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -8.41%
YoY- -81.78%
Quarter Report
Latest QR
Upcoming QR
AIC's Result
AIC's Financial Summary
View:
Show?
TTM Result
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Revenue 123,520 131,156 145,038 196,312 188,349 355,943 362,694 -16.41%
PBT -833 3,764 -43,224 -54,517 -28,433 499 -9,572 -33.40%
Tax -2,720 -15,287 1,103 -586 -1,055 -5,569 219 -
NP -3,553 -11,523 -42,121 -55,103 -29,488 -5,070 -9,353 -14.88%
-
NP to SH -3,583 -12,294 -36,601 -50,927 -28,015 -5,070 -9,353 -14.76%
-
Tax Rate - 406.14% - - - 1,116.03% - -
Total Cost 127,073 142,679 187,159 251,415 217,837 361,013 372,047 -16.37%
-
Net Worth 107,278 96,559 68,200 106,032 146,558 166,446 150,731 -5.50%
Dividend
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Div - - - - - - 678 -
Div Payout % - - - - - - 0.00% -
Equity
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Net Worth 107,278 96,559 68,200 106,032 146,558 166,446 150,731 -5.50%
NOSH 173,030 146,302 104,923 103,953 103,942 104,028 67,896 16.85%
Ratio Analysis
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
NP Margin -2.88% -8.79% -29.04% -28.07% -15.66% -1.42% -2.58% -
ROE -3.34% -12.73% -53.67% -48.03% -19.12% -3.05% -6.21% -
Per Share
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 71.39 89.65 138.23 188.85 181.21 342.16 534.18 -28.47%
EPS -2.07 -8.40 -34.88 -48.99 -26.95 -4.87 -13.78 -27.06%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.00 -
NAPS 0.62 0.66 0.65 1.02 1.41 1.60 2.22 -19.13%
Adjusted Per Share Value based on latest NOSH - 103,953
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
RPS 75.32 79.97 88.44 119.70 114.85 217.04 221.15 -16.41%
EPS -2.18 -7.50 -22.32 -31.05 -17.08 -3.09 -5.70 -14.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.41 -
NAPS 0.6541 0.5888 0.4159 0.6465 0.8936 1.0149 0.9191 -5.50%
Price Multiplier on Financial Quarter End Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 30/06/03 -
Price 0.39 0.58 0.61 0.69 1.33 2.40 2.85 -
P/RPS 0.55 0.65 0.44 0.37 0.73 0.70 0.53 0.61%
P/EPS -18.83 -6.90 -1.75 -1.41 -4.93 -49.24 -20.69 -1.55%
EY -5.31 -14.49 -57.19 -71.00 -20.27 -2.03 -4.83 1.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.35 -
P/NAPS 0.63 0.88 0.94 0.68 0.94 1.50 1.28 -11.13%
Price Multiplier on Announcement Date
30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 30/06/03 CAGR
Date 18/08/09 26/08/08 06/08/07 11/08/06 25/08/05 13/08/04 22/08/03 -
Price 0.38 0.46 0.55 0.66 1.25 1.94 3.84 -
P/RPS 0.53 0.51 0.40 0.35 0.69 0.57 0.72 -4.97%
P/EPS -18.35 -5.47 -1.58 -1.35 -4.64 -39.81 -27.88 -6.72%
EY -5.45 -18.27 -63.42 -74.23 -21.56 -2.51 -3.59 7.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.26 -
P/NAPS 0.61 0.70 0.85 0.65 0.89 1.21 1.73 -15.93%

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