[AIM] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 720.29%
YoY- 587.47%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 6,456 2,775 7,346 10,753 8,341 4,916 23,726 -58.04%
PBT -750 -457 -1,376 2,136 -347 -334 917 -
Tax 0 0 -78 0 0 0 -166 -
NP -750 -457 -1,454 2,136 -347 -334 751 -
-
NP to SH -750 -457 -1,454 2,140 -345 -328 837 -
-
Tax Rate - - - 0.00% - - 18.10% -
Total Cost 7,206 3,232 8,800 8,617 8,688 5,250 22,975 -53.86%
-
Net Worth 25,544 25,548 26,279 29,042 26,672 25,215 25,103 1.16%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 25,544 25,548 26,279 29,042 26,672 25,215 25,103 1.16%
NOSH 220,588 217,619 220,461 218,367 215,625 205,000 200,666 6.51%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -11.62% -16.47% -19.79% 19.86% -4.16% -6.79% 3.17% -
ROE -2.94% -1.79% -5.53% 7.37% -1.29% -1.30% 3.33% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 2.93 1.28 3.33 4.92 3.87 2.40 11.82 -60.57%
EPS -0.34 -0.21 -0.67 0.98 -0.16 -0.16 0.43 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1158 0.1174 0.1192 0.133 0.1237 0.123 0.1251 -5.02%
Adjusted Per Share Value based on latest NOSH - 217,982
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 1.68 0.72 1.91 2.80 2.17 1.28 6.17 -58.02%
EPS -0.19 -0.12 -0.38 0.56 -0.09 -0.09 0.22 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0664 0.0683 0.0755 0.0693 0.0655 0.0653 1.12%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 0.17 0.16 0.12 0.06 0.075 0.09 0.10 -
P/RPS 5.81 12.55 3.60 1.22 1.94 3.75 0.85 260.58%
P/EPS -50.00 -76.19 -18.19 6.12 -46.88 -56.25 23.97 -
EY -2.00 -1.31 -5.50 16.33 -2.13 -1.78 4.17 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.36 1.01 0.45 0.61 0.73 0.80 50.07%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 25/05/12 28/02/12 18/11/11 26/08/11 27/05/11 28/02/11 -
Price 0.17 0.15 0.11 0.09 0.06 0.08 0.09 -
P/RPS 5.81 11.76 3.30 1.83 1.55 3.34 0.76 288.54%
P/EPS -50.00 -71.43 -16.68 9.18 -37.50 -50.00 21.58 -
EY -2.00 -1.40 -6.00 10.89 -2.67 -2.00 4.63 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.47 1.28 0.92 0.68 0.49 0.65 0.72 61.00%

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