[AIM] QoQ Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 104.73%
YoY- 113.35%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 13,896 11,575 8,667 5,030 15,209 9,723 6,456 66.47%
PBT -1,860 -517 -200 61 -1,214 -1,154 -750 82.91%
Tax -68 0 0 0 -76 5 0 -
NP -1,928 -517 -200 61 -1,290 -1,149 -750 87.33%
-
NP to SH -1,928 -517 -200 61 -1,290 -1,149 -750 87.33%
-
Tax Rate - - - 0.00% - - - -
Total Cost 15,824 12,092 8,867 4,969 16,499 10,872 7,206 68.70%
-
Net Worth 25,721 24,905 24,955 23,119 24,926 25,211 25,544 0.46%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 25,721 24,905 24,955 23,119 24,926 25,211 25,544 0.46%
NOSH 266,058 224,782 222,222 203,333 219,999 220,961 220,588 13.26%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin -13.87% -4.47% -2.31% 1.21% -8.48% -11.82% -11.62% -
ROE -7.50% -2.08% -0.80% 0.26% -5.18% -4.56% -2.94% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 5.74 5.15 3.90 2.47 6.91 4.40 2.93 56.37%
EPS -0.80 -0.23 -0.09 0.03 -0.59 -0.52 -0.34 76.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1063 0.1108 0.1123 0.1137 0.1133 0.1141 0.1158 -5.53%
Adjusted Per Share Value based on latest NOSH - 203,333
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 3.61 3.01 2.25 1.31 3.95 2.53 1.68 66.28%
EPS -0.50 -0.13 -0.05 0.02 -0.34 -0.30 -0.19 90.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0669 0.0647 0.0649 0.0601 0.0648 0.0655 0.0664 0.50%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 0.15 0.155 0.155 0.16 0.16 0.15 0.17 -
P/RPS 2.61 3.01 3.97 6.47 2.31 3.41 5.81 -41.25%
P/EPS -18.83 -67.39 -172.22 533.33 -27.29 -28.85 -50.00 -47.75%
EY -5.31 -1.48 -0.58 0.19 -3.66 -3.47 -2.00 91.39%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.40 1.38 1.41 1.41 1.31 1.47 -2.73%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/02/14 28/11/13 28/08/13 21/05/13 27/02/13 27/11/12 28/08/12 -
Price 0.175 0.155 0.15 0.125 0.13 0.13 0.17 -
P/RPS 3.05 3.01 3.85 5.05 1.88 2.95 5.81 -34.84%
P/EPS -21.96 -67.39 -166.67 416.67 -22.17 -25.00 -50.00 -42.13%
EY -4.55 -1.48 -0.60 0.24 -4.51 -4.00 -2.00 72.71%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.65 1.40 1.34 1.10 1.15 1.14 1.47 7.98%

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