[AIM] QoQ Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -384.14%
YoY- 61.32%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 16,682 19,664 23,726 26,253 26,570 32,212 46,144 -49.34%
PBT -694 -1,336 917 -221 800 904 -1,218 -31.34%
Tax 0 0 -166 -250 -482 -468 103 -
NP -694 -1,336 751 -472 318 436 -1,115 -27.16%
-
NP to SH -690 -1,312 837 -585 206 320 -1,315 -35.02%
-
Tax Rate - - 18.10% - 60.25% 51.77% - -
Total Cost 17,376 21,000 22,975 26,725 26,252 31,776 47,259 -48.77%
-
Net Worth 26,672 25,215 25,103 31,417 31,329 36,399 33,737 -14.53%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 26,672 25,215 25,103 31,417 31,329 36,399 33,737 -14.53%
NOSH 215,625 205,000 200,666 190,869 171,666 200,000 186,086 10.35%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin -4.16% -6.79% 3.17% -1.80% 1.20% 1.35% -2.42% -
ROE -2.59% -5.20% 3.33% -1.86% 0.66% 0.88% -3.90% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 7.74 9.59 11.82 13.75 15.48 16.11 24.80 -54.08%
EPS -0.32 -0.64 0.43 -0.31 0.12 0.16 -0.70 -40.74%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.123 0.1251 0.1646 0.1825 0.182 0.1813 -22.55%
Adjusted Per Share Value based on latest NOSH - 186,896
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.34 5.11 6.17 6.82 6.91 8.37 11.99 -49.30%
EPS -0.18 -0.34 0.22 -0.15 0.05 0.08 -0.34 -34.63%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0693 0.0655 0.0653 0.0817 0.0814 0.0946 0.0877 -14.56%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.075 0.09 0.10 0.13 0.10 0.15 0.12 -
P/RPS 0.97 0.94 0.85 0.95 0.65 0.93 0.48 60.04%
P/EPS -23.44 -14.06 23.97 -42.39 83.33 93.75 -16.98 24.05%
EY -4.27 -7.11 4.17 -2.36 1.20 1.07 -5.89 -19.34%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.80 0.79 0.55 0.82 0.66 -5.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 18/11/10 05/08/10 31/05/10 25/02/10 -
Price 0.06 0.08 0.09 0.11 0.09 0.10 0.13 -
P/RPS 0.78 0.83 0.76 0.80 0.58 0.62 0.52 31.13%
P/EPS -18.75 -12.50 21.58 -35.87 75.00 62.50 -18.40 1.26%
EY -5.33 -8.00 4.63 -2.79 1.33 1.60 -5.44 -1.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.72 0.67 0.49 0.55 0.72 -22.68%

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