[AIM] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 83.91%
YoY- -126.48%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,144 32,311 22,148 11,463 46,279 37,902 25,377 48.81%
PBT -1,218 -863 -980 -481 -2,980 4,330 4,058 -
Tax 103 -146 -66 -33 -119 -448 -529 -
NP -1,115 -1,009 -1,046 -514 -3,099 3,882 3,529 -
-
NP to SH -1,315 -1,135 -1,115 -542 -3,368 3,792 3,519 -
-
Tax Rate - - - - - 10.35% 13.04% -
Total Cost 47,259 33,320 23,194 11,977 49,378 34,020 21,848 67.02%
-
Net Worth 33,737 34,161 34,081 34,800 31,541 38,726 46,506 -19.21%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,675 1,613 3,100 -
Div Payout % - - - - 0.00% 42.55% 88.11% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,737 34,161 34,081 34,800 31,541 38,726 46,506 -19.21%
NOSH 186,086 186,065 185,833 186,896 167,596 161,361 155,022 12.91%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.42% -3.12% -4.72% -4.48% -6.70% 10.24% 13.91% -
ROE -3.90% -3.32% -3.27% -1.56% -10.68% 9.79% 7.57% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.80 17.37 11.92 6.13 27.61 23.49 16.37 31.80%
EPS -0.70 -0.61 -0.60 -0.29 -2.01 2.35 2.27 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 2.00 -
NAPS 0.1813 0.1836 0.1834 0.1862 0.1882 0.24 0.30 -28.45%
Adjusted Per Share Value based on latest NOSH - 186,896
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.99 8.40 5.76 2.98 12.03 9.85 6.60 48.72%
EPS -0.34 -0.30 -0.29 -0.14 -0.88 0.99 0.91 -
DPS 0.00 0.00 0.00 0.00 0.44 0.42 0.81 -
NAPS 0.0877 0.0888 0.0886 0.0905 0.082 0.1007 0.1209 -19.22%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.08 0.07 0.06 0.21 0.14 0.25 -
P/RPS 0.48 0.46 0.59 0.98 0.76 0.60 1.53 -53.73%
P/EPS -16.98 -13.11 -11.67 -20.69 -10.45 5.96 11.01 -
EY -5.89 -7.63 -8.57 -4.83 -9.57 16.79 9.08 -
DY 0.00 0.00 0.00 0.00 4.76 7.14 8.00 -
P/NAPS 0.66 0.44 0.38 0.32 1.12 0.58 0.83 -14.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 21/08/09 19/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.13 0.09 0.10 0.08 0.10 0.13 0.22 -
P/RPS 0.52 0.52 0.84 1.30 0.36 0.55 1.34 -46.70%
P/EPS -18.40 -14.75 -16.67 -27.59 -4.98 5.53 9.69 -
EY -5.44 -6.78 -6.00 -3.63 -20.10 18.08 10.32 -
DY 0.00 0.00 0.00 0.00 10.00 7.69 9.09 -
P/NAPS 0.72 0.49 0.55 0.43 0.53 0.54 0.73 -0.91%

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