[AIM] QoQ Annualized Quarter Result on 30-Sep-2014 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
26-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
30-Sep-2014 [#3]
Profit Trend
QoQ- 62.8%
YoY- 80.46%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 20,166 9,716 13,166 10,886 10,368 11,068 13,896 28.26%
PBT 406 304 327 -65 -280 1,336 -1,860 -
Tax 2 20 -122 -69 -82 -100 -68 -
NP 408 324 205 -134 -362 1,236 -1,928 -
-
NP to SH 408 324 205 -134 -362 1,236 -1,928 -
-
Tax Rate -0.49% -6.58% 37.31% - - 7.49% - -
Total Cost 19,758 9,392 12,961 11,021 10,730 9,832 15,824 16.00%
-
Net Worth 26,180 26,059 25,963 25,624 25,551 26,059 25,721 1.18%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 26,180 26,059 25,963 25,624 25,551 26,059 25,721 1.18%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 2.02% 3.33% 1.56% -1.24% -3.49% 11.17% -13.87% -
ROE 1.56% 1.24% 0.79% -0.53% -1.42% 4.74% -7.50% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 8.33 4.02 5.44 4.50 4.28 4.57 5.74 28.26%
EPS 0.16 0.12 0.08 -0.05 -0.14 0.52 -0.80 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1082 0.1077 0.1073 0.1059 0.1056 0.1077 0.1063 1.19%
Adjusted Per Share Value based on latest NOSH - 266,058
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 5.24 2.53 3.42 2.83 2.70 2.88 3.61 28.28%
EPS 0.11 0.08 0.05 -0.04 -0.09 0.32 -0.50 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0681 0.0677 0.0675 0.0666 0.0664 0.0677 0.0669 1.19%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 0.21 0.27 0.24 0.21 0.225 0.20 0.15 -
P/RPS 2.52 6.72 4.41 4.67 5.25 4.37 2.61 -2.31%
P/EPS 124.54 201.64 283.28 -377.33 -150.39 39.15 -18.83 -
EY 0.80 0.50 0.35 -0.27 -0.66 2.55 -5.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.94 2.51 2.24 1.98 2.13 1.86 1.41 23.77%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 07/08/15 28/05/15 27/02/15 26/11/14 25/08/14 22/05/14 27/02/14 -
Price 0.27 0.21 0.255 0.205 0.19 0.19 0.175 -
P/RPS 3.24 5.23 4.69 4.56 4.43 4.15 3.05 4.12%
P/EPS 160.13 156.83 300.98 -368.34 -127.00 37.20 -21.96 -
EY 0.62 0.64 0.33 -0.27 -0.79 2.69 -4.55 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.50 1.95 2.38 1.94 1.80 1.76 1.65 32.01%

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