[AIM] QoQ Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.11%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 26,253 26,570 32,212 46,144 43,081 44,296 45,852 -31.02%
PBT -221 800 904 -1,218 -1,150 -1,960 -1,924 -76.33%
Tax -250 -482 -468 103 -194 -132 -132 53.01%
NP -472 318 436 -1,115 -1,345 -2,092 -2,056 -62.47%
-
NP to SH -585 206 320 -1,315 -1,513 -2,230 -2,168 -58.20%
-
Tax Rate - 60.25% 51.77% - - - - -
Total Cost 26,725 26,252 31,776 47,259 44,426 46,388 47,908 -32.21%
-
Net Worth 31,417 31,329 36,399 33,737 34,161 34,081 34,800 -6.58%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 31,417 31,329 36,399 33,737 34,161 34,081 34,800 -6.58%
NOSH 190,869 171,666 200,000 186,086 186,065 185,833 186,896 1.41%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.80% 1.20% 1.35% -2.42% -3.12% -4.72% -4.48% -
ROE -1.86% 0.66% 0.88% -3.90% -4.43% -6.54% -6.23% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 13.75 15.48 16.11 24.80 23.15 23.84 24.53 -31.99%
EPS -0.31 0.12 0.16 -0.70 -0.81 -1.20 -1.16 -58.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1646 0.1825 0.182 0.1813 0.1836 0.1834 0.1862 -7.88%
Adjusted Per Share Value based on latest NOSH - 186,250
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 6.82 6.91 8.37 11.99 11.20 11.51 11.92 -31.05%
EPS -0.15 0.05 0.08 -0.34 -0.39 -0.58 -0.56 -58.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0817 0.0814 0.0946 0.0877 0.0888 0.0886 0.0905 -6.58%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.10 0.15 0.12 0.08 0.07 0.06 -
P/RPS 0.95 0.65 0.93 0.48 0.35 0.29 0.24 150.02%
P/EPS -42.39 83.33 93.75 -16.98 -9.84 -5.83 -5.17 306.09%
EY -2.36 1.20 1.07 -5.89 -10.17 -17.14 -19.33 -75.35%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.79 0.55 0.82 0.66 0.44 0.38 0.32 82.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 05/08/10 31/05/10 25/02/10 20/11/09 21/08/09 19/05/09 -
Price 0.11 0.09 0.10 0.13 0.09 0.10 0.08 -
P/RPS 0.80 0.58 0.62 0.52 0.39 0.42 0.33 80.36%
P/EPS -35.87 75.00 62.50 -18.40 -11.07 -8.33 -6.90 199.79%
EY -2.79 1.33 1.60 -5.44 -9.04 -12.00 -14.50 -66.63%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.67 0.49 0.55 0.72 0.49 0.55 0.43 34.36%

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