[AIM] QoQ TTM Result on 30-Sep-2010 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
18-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- -536.08%
YoY- 92.56%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Revenue 18,782 20,589 23,726 33,523 37,281 42,734 46,144 -45.16%
PBT 168 355 915 -521 163 -511 -1,218 -
Tax 77 -47 -164 61 -73 19 103 -17.67%
NP 245 308 751 -460 90 -492 -1,115 -
-
NP to SH 391 431 839 -617 -97 -693 -1,315 -
-
Tax Rate -45.83% 13.24% 17.92% - 44.79% - - -
Total Cost 18,537 20,281 22,975 33,983 37,191 43,226 47,259 -46.50%
-
Net Worth 21,029 25,215 25,197 30,763 41,975 36,399 33,655 -26.97%
Dividend
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Net Worth 21,029 25,215 25,197 30,763 41,975 36,399 33,655 -26.97%
NOSH 170,000 205,000 200,298 186,896 230,000 200,000 186,250 -5.92%
Ratio Analysis
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
NP Margin 1.30% 1.50% 3.17% -1.37% 0.24% -1.15% -2.42% -
ROE 1.86% 1.71% 3.33% -2.01% -0.23% -1.90% -3.91% -
Per Share
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 11.05 10.04 11.85 17.94 16.21 21.37 24.78 -41.71%
EPS 0.23 0.21 0.42 -0.33 -0.04 -0.35 -0.71 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1237 0.123 0.1258 0.1646 0.1825 0.182 0.1807 -22.38%
Adjusted Per Share Value based on latest NOSH - 186,896
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
RPS 4.88 5.35 6.17 8.71 9.69 11.11 11.99 -45.16%
EPS 0.10 0.11 0.22 -0.16 -0.03 -0.18 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0547 0.0655 0.0655 0.08 0.1091 0.0946 0.0875 -26.95%
Price Multiplier on Financial Quarter End Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 -
Price 0.075 0.09 0.10 0.13 0.10 0.15 0.12 -
P/RPS 0.68 0.90 0.84 0.72 0.62 0.70 0.48 26.21%
P/EPS 32.61 42.81 23.87 -39.38 -237.11 -43.29 -17.00 -
EY 3.07 2.34 4.19 -2.54 -0.42 -2.31 -5.88 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.61 0.73 0.79 0.79 0.55 0.82 0.66 -5.13%
Price Multiplier on Announcement Date
30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 CAGR
Date 26/08/11 27/05/11 28/02/11 18/11/10 05/08/10 31/05/10 25/02/10 -
Price 0.06 0.08 0.09 0.11 0.09 0.10 0.13 -
P/RPS 0.54 0.80 0.76 0.61 0.56 0.47 0.52 2.55%
P/EPS 26.09 38.05 21.49 -33.32 -213.40 -28.86 -18.41 -
EY 3.83 2.63 4.65 -3.00 -0.47 -3.47 -5.43 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.65 0.72 0.67 0.49 0.55 0.72 -22.68%

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