[AIM] QoQ Annualized Quarter Result on 30-Jun-2012 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 17.94%
YoY- -117.39%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 20,120 15,209 12,964 12,912 11,100 7,346 14,337 25.32%
PBT 244 -1,214 -1,538 -1,500 -1,828 -1,376 2,848 -80.53%
Tax 0 -76 6 0 0 -78 0 -
NP 244 -1,290 -1,532 -1,500 -1,828 -1,454 2,848 -80.53%
-
NP to SH 244 -1,290 -1,532 -1,500 -1,828 -1,454 2,853 -80.55%
-
Tax Rate 0.00% - - - - - 0.00% -
Total Cost 19,876 16,499 14,496 14,412 12,928 8,800 11,489 44.06%
-
Net Worth 23,119 24,926 25,211 25,544 25,548 26,279 29,042 -14.09%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 23,119 24,926 25,211 25,544 25,548 26,279 29,042 -14.09%
NOSH 203,333 219,999 220,961 220,588 217,619 220,461 218,367 -4.64%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.21% -8.48% -11.82% -11.62% -16.47% -19.79% 19.86% -
ROE 1.06% -5.18% -6.08% -5.87% -7.16% -5.53% 9.82% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 9.90 6.91 5.87 5.85 5.10 3.33 6.57 31.40%
EPS 0.12 -0.59 -0.69 -0.68 -0.84 -0.67 1.31 -79.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1137 0.1133 0.1141 0.1158 0.1174 0.1192 0.133 -9.91%
Adjusted Per Share Value based on latest NOSH - 225,384
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 5.23 3.95 3.37 3.36 2.89 1.91 3.73 25.24%
EPS 0.06 -0.34 -0.40 -0.39 -0.48 -0.38 0.74 -81.23%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0601 0.0648 0.0655 0.0664 0.0664 0.0683 0.0755 -14.09%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.16 0.16 0.15 0.17 0.16 0.12 0.06 -
P/RPS 1.62 2.31 2.56 2.90 3.14 3.60 0.91 46.83%
P/EPS 133.33 -27.29 -21.63 -25.00 -19.05 -18.19 4.59 843.01%
EY 0.75 -3.66 -4.62 -4.00 -5.25 -5.50 21.78 -89.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.41 1.31 1.47 1.36 1.01 0.45 113.97%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 21/05/13 27/02/13 27/11/12 28/08/12 25/05/12 28/02/12 18/11/11 -
Price 0.125 0.13 0.13 0.17 0.15 0.11 0.09 -
P/RPS 1.26 1.88 2.22 2.90 2.94 3.30 1.37 -5.42%
P/EPS 104.17 -22.17 -18.75 -25.00 -17.86 -16.68 6.89 510.42%
EY 0.96 -4.51 -5.33 -4.00 -5.60 -6.00 14.52 -83.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 1.15 1.14 1.47 1.28 0.92 0.68 37.76%

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