[AIM] QoQ Annualized Quarter Result on 31-Mar-2015 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-May-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Mar-2015 [#1]
Profit Trend
QoQ- 58.05%
YoY- -73.79%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 21,062 21,656 20,166 9,716 13,166 10,886 10,368 60.19%
PBT 747 1,060 406 304 327 -65 -280 -
Tax -121 2 2 20 -122 -69 -82 29.52%
NP 626 1,062 408 324 205 -134 -362 -
-
NP to SH 626 1,062 408 324 205 -134 -362 -
-
Tax Rate 16.20% -0.19% -0.49% -6.58% 37.31% - - -
Total Cost 20,436 20,593 19,758 9,392 12,961 11,021 10,730 53.46%
-
Net Worth 29,423 316,881 26,180 26,059 25,963 25,624 25,551 9.83%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 29,423 316,881 26,180 26,059 25,963 25,624 25,551 9.83%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 2.97% 4.91% 2.02% 3.33% 1.56% -1.24% -3.49% -
ROE 2.13% 0.34% 1.56% 1.24% 0.79% -0.53% -1.42% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 8.70 8.95 8.33 4.02 5.44 4.50 4.28 60.25%
EPS 0.26 0.44 0.16 0.12 0.08 -0.05 -0.14 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 1.3096 0.1082 0.1077 0.1073 0.1059 0.1056 9.83%
Adjusted Per Share Value based on latest NOSH - 266,058
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 5.47 5.63 5.24 2.53 3.42 2.83 2.70 59.90%
EPS 0.16 0.28 0.11 0.08 0.05 -0.04 -0.09 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.8237 0.0681 0.0677 0.0675 0.0666 0.0664 9.87%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 0.21 0.24 0.21 0.27 0.24 0.21 0.225 -
P/RPS 2.41 2.68 2.52 6.72 4.41 4.67 5.25 -40.40%
P/EPS 81.17 54.65 124.54 201.64 283.28 -377.33 -150.39 -
EY 1.23 1.83 0.80 0.50 0.35 -0.27 -0.66 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 0.18 1.94 2.51 2.24 1.98 2.13 -12.91%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 25/02/16 30/11/15 07/08/15 28/05/15 27/02/15 26/11/14 25/08/14 -
Price 0.20 0.215 0.27 0.21 0.255 0.205 0.19 -
P/RPS 2.30 2.40 3.24 5.23 4.69 4.56 4.43 -35.32%
P/EPS 77.31 48.96 160.13 156.83 300.98 -368.34 -127.00 -
EY 1.29 2.04 0.62 0.64 0.33 -0.27 -0.79 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.16 2.50 1.95 2.38 1.94 1.80 -6.00%

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