[AIM] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
21-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- -2.86%
YoY- -131.69%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 32,212 46,144 43,081 44,296 45,852 46,279 50,536 -25.95%
PBT 904 -1,218 -1,150 -1,960 -1,924 -2,980 5,773 -70.98%
Tax -468 103 -194 -132 -132 -119 -597 -14.99%
NP 436 -1,115 -1,345 -2,092 -2,056 -3,099 5,176 -80.81%
-
NP to SH 320 -1,315 -1,513 -2,230 -2,168 -3,368 5,056 -84.14%
-
Tax Rate 51.77% - - - - - 10.34% -
Total Cost 31,776 47,259 44,426 46,388 47,908 49,378 45,360 -21.14%
-
Net Worth 36,399 33,737 34,161 34,081 34,800 31,541 38,726 -4.05%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - - - - - 1,675 2,151 -
Div Payout % - - - - - 0.00% 42.55% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 36,399 33,737 34,161 34,081 34,800 31,541 38,726 -4.05%
NOSH 200,000 186,086 186,065 185,833 186,896 167,596 161,361 15.40%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 1.35% -2.42% -3.12% -4.72% -4.48% -6.70% 10.24% -
ROE 0.88% -3.90% -4.43% -6.54% -6.23% -10.68% 13.06% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 16.11 24.80 23.15 23.84 24.53 27.61 31.32 -35.82%
EPS 0.16 -0.70 -0.81 -1.20 -1.16 -2.01 3.13 -86.25%
DPS 0.00 0.00 0.00 0.00 0.00 1.00 1.33 -
NAPS 0.182 0.1813 0.1836 0.1834 0.1862 0.1882 0.24 -16.85%
Adjusted Per Share Value based on latest NOSH - 184,838
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 8.37 11.99 11.20 11.51 11.92 12.03 13.14 -25.98%
EPS 0.08 -0.34 -0.39 -0.58 -0.56 -0.88 1.31 -84.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.44 0.56 -
NAPS 0.0946 0.0877 0.0888 0.0886 0.0905 0.082 0.1007 -4.08%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 0.15 0.12 0.08 0.07 0.06 0.21 0.14 -
P/RPS 0.93 0.48 0.35 0.29 0.24 0.76 0.45 62.32%
P/EPS 93.75 -16.98 -9.84 -5.83 -5.17 -10.45 4.47 661.92%
EY 1.07 -5.89 -10.17 -17.14 -19.33 -9.57 22.38 -86.85%
DY 0.00 0.00 0.00 0.00 0.00 4.76 9.52 -
P/NAPS 0.82 0.66 0.44 0.38 0.32 1.12 0.58 25.99%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/05/10 25/02/10 20/11/09 21/08/09 19/05/09 25/02/09 26/11/08 -
Price 0.10 0.13 0.09 0.10 0.08 0.10 0.13 -
P/RPS 0.62 0.52 0.39 0.42 0.33 0.36 0.42 29.67%
P/EPS 62.50 -18.40 -11.07 -8.33 -6.90 -4.98 4.15 510.85%
EY 1.60 -5.44 -9.04 -12.00 -14.50 -20.10 24.10 -83.63%
DY 0.00 0.00 0.00 0.00 0.00 10.00 10.26 -
P/NAPS 0.55 0.72 0.49 0.55 0.43 0.53 0.54 1.23%

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