[AIM] QoQ TTM Result on 31-Dec-2009 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 84.15%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 33,523 37,281 42,734 46,144 40,687 43,049 44,262 -16.89%
PBT -521 163 -511 -1,218 -8,173 -8,019 -5,764 -79.82%
Tax 61 -73 19 103 183 345 103 -29.45%
NP -460 90 -492 -1,115 -7,990 -7,674 -5,661 -81.21%
-
NP to SH -617 -97 -693 -1,315 -8,295 -8,002 -5,957 -77.91%
-
Tax Rate - 44.79% - - - - - -
Total Cost 33,983 37,191 43,226 47,259 48,677 50,723 49,923 -22.59%
-
Net Worth 30,763 41,975 36,399 33,655 36,719 33,899 34,800 -7.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - 1,870 3,577 6,676 -
Div Payout % - - - - 0.00% 0.00% 0.00% -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 30,763 41,975 36,399 33,655 36,719 33,899 34,800 -7.88%
NOSH 186,896 230,000 200,000 186,250 200,000 184,838 186,896 0.00%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin -1.37% 0.24% -1.15% -2.42% -19.64% -17.83% -12.79% -
ROE -2.01% -0.23% -1.90% -3.91% -22.59% -23.61% -17.12% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 17.94 16.21 21.37 24.78 20.34 23.29 23.68 -16.88%
EPS -0.33 -0.04 -0.35 -0.71 -4.15 -4.33 -3.19 -77.93%
DPS 0.00 0.00 0.00 0.00 0.94 1.94 3.57 -
NAPS 0.1646 0.1825 0.182 0.1807 0.1836 0.1834 0.1862 -7.88%
Adjusted Per Share Value based on latest NOSH - 186,250
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 8.71 9.69 11.11 11.99 10.58 11.19 11.51 -16.94%
EPS -0.16 -0.03 -0.18 -0.34 -2.16 -2.08 -1.55 -77.96%
DPS 0.00 0.00 0.00 0.00 0.49 0.93 1.74 -
NAPS 0.08 0.1091 0.0946 0.0875 0.0954 0.0881 0.0905 -7.88%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.13 0.10 0.15 0.12 0.08 0.07 0.06 -
P/RPS 0.72 0.62 0.70 0.48 0.39 0.30 0.25 102.29%
P/EPS -39.38 -237.11 -43.29 -17.00 -1.93 -1.62 -1.88 658.47%
EY -2.54 -0.42 -2.31 -5.88 -51.84 -61.85 -53.12 -86.80%
DY 0.00 0.00 0.00 0.00 11.69 27.65 59.54 -
P/NAPS 0.79 0.55 0.82 0.66 0.44 0.38 0.32 82.56%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 18/11/10 05/08/10 31/05/10 25/02/10 20/11/09 21/08/09 19/05/09 -
Price 0.11 0.09 0.10 0.13 0.09 0.10 0.08 -
P/RPS 0.61 0.56 0.47 0.52 0.44 0.43 0.34 47.59%
P/EPS -33.32 -213.40 -28.86 -18.41 -2.17 -2.31 -2.51 459.76%
EY -3.00 -0.47 -3.47 -5.43 -46.08 -43.29 -39.84 -82.13%
DY 0.00 0.00 0.00 0.00 10.39 19.35 44.65 -
P/NAPS 0.67 0.49 0.55 0.72 0.49 0.55 0.43 34.36%

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