[AIM] QoQ Annualized Quarter Result on 31-Dec-2021 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -26.66%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 4,896 6,458 5,904 7,752 9,077 10,254 12,156 -45.43%
PBT -3,396 -3,112 -3,472 -5,139 -4,045 -2,894 -2,652 17.90%
Tax 0 0 0 15 0 0 0 -
NP -3,396 -3,112 -3,472 -5,124 -4,045 -2,894 -2,652 17.90%
-
NP to SH -3,396 -3,112 -3,472 -5,124 -4,045 -2,894 -2,652 17.90%
-
Tax Rate - - - - - - - -
Total Cost 8,292 9,570 9,376 12,876 13,122 13,148 14,808 -32.03%
-
Net Worth 10,296 11,254 11,573 12,424 12,388 13,840 16,332 -26.45%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 10,296 11,254 11,573 12,424 12,388 13,840 16,332 -26.45%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin -69.36% -48.19% -58.81% -66.10% -44.57% -28.22% -21.82% -
ROE -32.98% -27.65% -30.00% -41.24% -32.65% -20.91% -16.24% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.84 2.43 2.22 2.91 3.75 4.24 5.02 -48.75%
EPS -1.28 -1.18 -1.32 -1.93 -1.67 -1.20 -1.08 11.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0387 0.0423 0.0435 0.0467 0.0512 0.0572 0.0675 -30.96%
Adjusted Per Share Value based on latest NOSH - 266,058
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1.27 1.68 1.53 2.02 2.36 2.67 3.16 -45.50%
EPS -0.88 -0.81 -0.90 -1.33 -1.05 -0.75 -0.69 17.58%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0268 0.0293 0.0301 0.0323 0.0322 0.036 0.0425 -26.44%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 0.095 0.085 0.10 0.13 0.235 0.275 0.295 -
P/RPS 5.16 3.50 4.51 4.46 6.26 6.49 5.87 -8.22%
P/EPS -7.44 -7.27 -7.66 -6.75 -14.06 -22.99 -26.92 -57.53%
EY -13.44 -13.76 -13.05 -14.81 -7.11 -4.35 -3.72 135.26%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.01 2.30 2.78 4.59 4.81 4.37 -31.98%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 25/11/22 26/08/22 30/05/22 28/02/22 25/11/21 23/08/21 04/06/21 -
Price 0.095 0.09 0.115 0.13 0.16 0.305 0.345 -
P/RPS 5.16 3.71 5.18 4.46 4.27 7.20 6.87 -17.35%
P/EPS -7.44 -7.69 -8.81 -6.75 -9.57 -25.50 -31.48 -61.74%
EY -13.44 -13.00 -11.35 -14.81 -10.45 -3.92 -3.18 161.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.45 2.13 2.64 2.78 3.13 5.33 5.11 -38.71%

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