[AIM] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -263.93%
YoY- 73.33%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,068 13,896 15,433 17,334 20,120 15,209 12,964 -10.01%
PBT 1,336 -1,860 -689 -400 244 -1,214 -1,538 -
Tax -100 -68 0 0 0 -76 6 -
NP 1,236 -1,928 -689 -400 244 -1,290 -1,532 -
-
NP to SH 1,236 -1,928 -689 -400 244 -1,290 -1,532 -
-
Tax Rate 7.49% - - - 0.00% - - -
Total Cost 9,832 15,824 16,122 17,734 19,876 16,499 14,496 -22.82%
-
Net Worth 26,059 25,721 24,905 24,955 23,119 24,926 25,211 2.23%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 26,059 25,721 24,905 24,955 23,119 24,926 25,211 2.23%
NOSH 266,058 266,058 224,782 222,222 203,333 219,999 220,961 13.19%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 11.17% -13.87% -4.47% -2.31% 1.21% -8.48% -11.82% -
ROE 4.74% -7.50% -2.77% -1.60% 1.06% -5.18% -6.08% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.57 5.74 6.87 7.80 9.90 6.91 5.87 -15.38%
EPS 0.52 -0.80 -0.31 -0.18 0.12 -0.59 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1063 0.1108 0.1123 0.1137 0.1133 0.1141 -3.77%
Adjusted Per Share Value based on latest NOSH - 217,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.84 3.56 3.96 4.44 5.16 3.90 3.32 -9.89%
EPS 0.32 -0.49 -0.18 -0.10 0.06 -0.33 -0.39 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0659 0.0638 0.064 0.0592 0.0639 0.0646 2.25%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.15 0.155 0.155 0.16 0.16 0.15 -
P/RPS 4.37 2.61 2.26 1.99 1.62 2.31 2.56 42.87%
P/EPS 39.15 -18.83 -50.54 -86.11 133.33 -27.29 -21.63 -
EY 2.55 -5.31 -1.98 -1.16 0.75 -3.66 -4.62 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.41 1.40 1.38 1.41 1.41 1.31 26.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 28/11/13 28/08/13 21/05/13 27/02/13 27/11/12 -
Price 0.19 0.175 0.155 0.15 0.125 0.13 0.13 -
P/RPS 4.15 3.05 2.26 1.92 1.26 1.88 2.22 51.80%
P/EPS 37.20 -21.96 -50.54 -83.33 104.17 -22.17 -18.75 -
EY 2.69 -4.55 -1.98 -1.20 0.96 -4.51 -5.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.65 1.40 1.34 1.10 1.15 1.14 33.61%

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