[AIM] QoQ Annualized Quarter Result on 31-Dec-2017 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- -61.57%
YoY- -86.12%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 9,080 10,158 13,912 12,457 12,493 13,898 17,340 -35.00%
PBT -4,548 -4,884 -4,736 -2,025 -1,253 -780 252 -
Tax 0 0 0 0 0 0 -80 -
NP -4,548 -4,884 -4,736 -2,025 -1,253 -780 172 -
-
NP to SH -4,548 -4,884 -4,736 -2,025 -1,253 -780 212 -
-
Tax Rate - - - - - - 31.75% -
Total Cost 13,628 15,042 18,648 14,482 13,746 14,678 17,168 -14.25%
-
Net Worth 22,696 24,027 25,527 26,568 27,632 28,552 28,721 -14.51%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 22,696 24,027 25,527 26,568 27,632 28,552 28,721 -14.51%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin -50.09% -48.08% -34.04% -16.26% -10.03% -5.61% 0.99% -
ROE -20.04% -20.33% -18.55% -7.62% -4.54% -2.73% 0.74% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 3.75 4.20 5.75 5.15 5.16 5.74 7.17 -35.05%
EPS -1.88 -2.02 -1.96 -0.84 0.51 -1.22 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0938 0.0993 0.1055 0.1098 0.1142 0.118 0.1187 -14.51%
Adjusted Per Share Value based on latest NOSH - 266,058
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 2.36 2.64 3.62 3.24 3.25 3.61 4.51 -35.03%
EPS -1.18 -1.27 -1.23 -0.53 -0.33 -0.20 0.06 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.059 0.0625 0.0664 0.0691 0.0718 0.0742 0.0747 -14.54%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.235 0.22 0.25 0.255 0.30 0.25 0.275 -
P/RPS 6.26 5.24 4.35 4.95 5.81 4.35 3.84 38.47%
P/EPS -12.50 -10.90 -12.77 -30.47 -57.92 -77.55 313.87 -
EY -8.00 -9.17 -7.83 -3.28 -1.73 -1.29 0.32 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 2.22 2.37 2.32 2.63 2.12 2.32 5.38%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 22/11/18 24/08/18 07/05/18 28/02/18 23/11/17 21/08/17 09/05/17 -
Price 0.30 0.235 0.22 0.255 0.28 0.25 0.29 -
P/RPS 7.99 5.60 3.83 4.95 5.42 4.35 4.05 57.23%
P/EPS -15.96 -11.64 -11.24 -30.47 -54.06 -77.55 330.99 -
EY -6.27 -8.59 -8.90 -3.28 -1.85 -1.29 0.30 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.20 2.37 2.09 2.32 2.45 2.12 2.44 19.79%

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