[AIM] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 124.33%
YoY- 114.76%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 23,726 26,253 26,570 32,212 46,144 43,081 44,296 -33.97%
PBT 917 -221 800 904 -1,218 -1,150 -1,960 -
Tax -166 -250 -482 -468 103 -194 -132 16.45%
NP 751 -472 318 436 -1,115 -1,345 -2,092 -
-
NP to SH 837 -585 206 320 -1,315 -1,513 -2,230 -
-
Tax Rate 18.10% - 60.25% 51.77% - - - -
Total Cost 22,975 26,725 26,252 31,776 47,259 44,426 46,388 -37.32%
-
Net Worth 25,103 31,417 31,329 36,399 33,737 34,161 34,081 -18.39%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 25,103 31,417 31,329 36,399 33,737 34,161 34,081 -18.39%
NOSH 200,666 190,869 171,666 200,000 186,086 186,065 185,833 5.23%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 3.17% -1.80% 1.20% 1.35% -2.42% -3.12% -4.72% -
ROE 3.33% -1.86% 0.66% 0.88% -3.90% -4.43% -6.54% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 11.82 13.75 15.48 16.11 24.80 23.15 23.84 -37.27%
EPS 0.43 -0.31 0.12 0.16 -0.70 -0.81 -1.20 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1251 0.1646 0.1825 0.182 0.1813 0.1836 0.1834 -22.45%
Adjusted Per Share Value based on latest NOSH - 200,000
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 6.17 6.82 6.91 8.37 11.99 11.20 11.51 -33.93%
EPS 0.22 -0.15 0.05 0.08 -0.34 -0.39 -0.58 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0653 0.0817 0.0814 0.0946 0.0877 0.0888 0.0886 -18.36%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.10 0.13 0.10 0.15 0.12 0.08 0.07 -
P/RPS 0.85 0.95 0.65 0.93 0.48 0.35 0.29 104.40%
P/EPS 23.97 -42.39 83.33 93.75 -16.98 -9.84 -5.83 -
EY 4.17 -2.36 1.20 1.07 -5.89 -10.17 -17.14 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.79 0.55 0.82 0.66 0.44 0.38 64.03%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 28/02/11 18/11/10 05/08/10 31/05/10 25/02/10 20/11/09 21/08/09 -
Price 0.09 0.11 0.09 0.10 0.13 0.09 0.10 -
P/RPS 0.76 0.80 0.58 0.62 0.52 0.39 0.42 48.33%
P/EPS 21.58 -35.87 75.00 62.50 -18.40 -11.07 -8.33 -
EY 4.63 -2.79 1.33 1.60 -5.44 -9.04 -12.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.72 0.67 0.49 0.55 0.72 0.49 0.55 19.60%

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