[AIM] QoQ 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- 92.43%
YoY- -126.48%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Quarter Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 13,833 10,163 10,685 11,463 8,376 12,525 11,898 10.53%
PBT -355 118 -500 -481 -7,310 272 1,755 -
Tax 249 -81 -32 -33 329 81 -274 -
NP -106 37 -532 -514 -6,981 353 1,481 -
-
NP to SH -180 -20 -573 -542 -7,160 273 1,472 -
-
Tax Rate - 68.64% - - - -29.78% 15.61% -
Total Cost 13,939 10,126 11,217 11,977 15,357 12,172 10,417 21.36%
-
Net Worth 33,655 36,719 33,899 34,800 35,548 40,949 46,484 -19.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - - - - 1,870 1,706 3,098 -
Div Payout % - - - - 0.00% 625.00% 210.53% -
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 33,655 36,719 33,899 34,800 35,548 40,949 46,484 -19.32%
NOSH 186,250 200,000 184,838 186,896 187,095 170,625 154,947 13.01%
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 -0.77% 0.36% -4.98% -4.48% -83.35% 2.82% 12.45% -
ROE -0.53% -0.05% -1.69% -1.56% -20.14% 0.67% 3.17% -
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 7.43 5.08 5.78 6.13 4.48 7.34 7.68 -2.17%
EPS -0.10 -0.01 -0.31 -0.29 -3.81 0.16 0.95 -
DPS 0.00 0.00 0.00 0.00 1.00 1.00 2.00 -
NAPS 0.1807 0.1836 0.1834 0.1862 0.19 0.24 0.30 -28.61%
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 3.60 2.64 2.78 2.98 2.18 3.26 3.09 10.69%
EPS -0.05 -0.01 -0.15 -0.14 -1.86 0.07 0.38 -
DPS 0.00 0.00 0.00 0.00 0.49 0.44 0.81 -
NAPS 0.0875 0.0954 0.0881 0.0905 0.0924 0.1064 0.1208 -19.29%
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 1.62 1.57 1.21 0.98 4.69 1.91 3.26 -37.18%
P/EPS -124.17 -800.00 -22.58 -20.69 -5.49 87.50 26.32 -
EY -0.81 -0.13 -4.43 -4.83 -18.22 1.14 3.80 -
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 1.11 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 1.75 1.77 1.73 1.30 2.23 1.77 2.87 -28.02%
P/EPS -134.51 -900.00 -32.26 -27.59 -2.61 81.25 23.16 -
EY -0.74 -0.11 -3.10 -3.63 -38.27 1.23 4.32 -
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