[AIM] QoQ TTM Result on 30-Sep-2013 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 11.08%
YoY- 87.2%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 10,414 11,634 13,897 17,061 17,420 17,464 15,209 -22.36%
PBT -1,800 -1,587 -1,860 -577 -664 -696 -1,214 30.12%
Tax -109 -93 -68 -81 -76 -76 -76 27.26%
NP -1,909 -1,680 -1,928 -658 -740 -772 -1,290 29.95%
-
NP to SH -1,909 -1,680 -1,928 -658 -740 -772 -1,290 29.95%
-
Tax Rate - - - - - - - -
Total Cost 12,323 13,314 15,825 17,719 18,160 18,236 16,499 -17.72%
-
Net Worth 25,551 26,059 25,721 25,088 24,425 23,119 24,253 3.54%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 25,551 26,059 25,721 25,088 24,425 23,119 24,253 3.54%
NOSH 266,058 266,058 266,058 226,428 217,500 203,333 214,444 15.50%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin -18.33% -14.44% -13.87% -3.86% -4.25% -4.42% -8.48% -
ROE -7.47% -6.45% -7.50% -2.62% -3.03% -3.34% -5.32% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 4.30 4.81 5.74 7.53 8.01 8.59 7.09 -28.41%
EPS -0.79 -0.69 -0.80 -0.29 -0.34 -0.38 -0.60 20.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1056 0.1077 0.1063 0.1108 0.1123 0.1137 0.1131 -4.48%
Adjusted Per Share Value based on latest NOSH - 226,428
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 2.71 3.02 3.61 4.43 4.53 4.54 3.95 -22.26%
EPS -0.50 -0.44 -0.50 -0.17 -0.19 -0.20 -0.34 29.40%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0664 0.0677 0.0669 0.0652 0.0635 0.0601 0.063 3.57%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 0.225 0.20 0.15 0.155 0.155 0.16 0.16 -
P/RPS 5.23 4.16 2.61 2.06 1.94 1.86 2.26 75.22%
P/EPS -28.52 -28.81 -18.83 -53.34 -45.56 -42.14 -26.60 4.76%
EY -3.51 -3.47 -5.31 -1.87 -2.20 -2.37 -3.76 -4.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.13 1.86 1.41 1.40 1.38 1.41 1.41 31.75%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 25/08/14 22/05/14 27/02/14 28/11/13 28/08/13 21/05/13 27/02/13 -
Price 0.19 0.19 0.175 0.155 0.15 0.125 0.13 -
P/RPS 4.41 3.95 3.05 2.06 1.87 1.46 1.83 80.03%
P/EPS -24.08 -27.37 -21.96 -53.34 -44.09 -32.92 -21.61 7.50%
EY -4.15 -3.65 -4.55 -1.87 -2.27 -3.04 -4.63 -7.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.80 1.76 1.65 1.40 1.34 1.10 1.15 34.91%

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