[AIM] QoQ Cumulative Quarter Result on 31-Dec-2010 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 290.66%
YoY- 163.65%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 10,753 8,341 4,916 23,726 19,690 13,285 8,053 21.23%
PBT 2,136 -347 -334 917 -166 400 226 346.41%
Tax 0 0 0 -166 -188 -241 -117 -
NP 2,136 -347 -334 751 -354 159 109 625.54%
-
NP to SH 2,140 -345 -328 837 -439 103 80 792.64%
-
Tax Rate 0.00% - - 18.10% - 60.25% 51.77% -
Total Cost 8,617 8,688 5,250 22,975 20,044 13,126 7,944 5.56%
-
Net Worth 29,042 26,672 25,215 25,103 31,417 31,329 36,399 -13.96%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 29,042 26,672 25,215 25,103 31,417 31,329 36,399 -13.96%
NOSH 218,367 215,625 205,000 200,666 190,869 171,666 200,000 6.02%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 19.86% -4.16% -6.79% 3.17% -1.80% 1.20% 1.35% -
ROE 7.37% -1.29% -1.30% 3.33% -1.40% 0.33% 0.22% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 4.92 3.87 2.40 11.82 10.32 7.74 4.03 14.21%
EPS 0.98 -0.16 -0.16 0.43 -0.23 0.06 0.04 741.91%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.1237 0.123 0.1251 0.1646 0.1825 0.182 -18.85%
Adjusted Per Share Value based on latest NOSH - 200,298
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 2.80 2.17 1.28 6.17 5.12 3.45 2.09 21.50%
EPS 0.56 -0.09 -0.09 0.22 -0.11 0.03 0.02 820.22%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0755 0.0693 0.0655 0.0653 0.0817 0.0814 0.0946 -13.94%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.06 0.075 0.09 0.10 0.13 0.10 0.15 -
P/RPS 1.22 1.94 3.75 0.85 1.26 1.29 3.73 -52.49%
P/EPS 6.12 -46.88 -56.25 23.97 -56.52 166.67 375.00 -93.54%
EY 16.33 -2.13 -1.78 4.17 -1.77 0.60 0.27 1436.96%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.73 0.80 0.79 0.55 0.82 -32.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 27/05/11 28/02/11 18/11/10 05/08/10 31/05/10 -
Price 0.09 0.06 0.08 0.09 0.11 0.09 0.10 -
P/RPS 1.83 1.55 3.34 0.76 1.07 1.16 2.48 -18.32%
P/EPS 9.18 -37.50 -50.00 21.58 -47.83 150.00 250.00 -88.93%
EY 10.89 -2.67 -2.00 4.63 -2.09 0.67 0.40 803.17%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.49 0.65 0.72 0.67 0.49 0.55 15.17%

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