[AIM] QoQ TTM Result on 31-Dec-2010 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 235.98%
YoY- 163.8%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 14,789 18,782 20,589 23,726 33,523 37,281 42,734 -50.67%
PBT 3,217 168 355 915 -521 163 -511 -
Tax 24 77 -47 -164 61 -73 19 16.83%
NP 3,241 245 308 751 -460 90 -492 -
-
NP to SH 3,416 391 431 839 -617 -97 -693 -
-
Tax Rate -0.75% -45.83% 13.24% 17.92% - 44.79% - -
Total Cost 11,548 18,537 20,281 22,975 33,983 37,191 43,226 -58.48%
-
Net Worth 28,991 21,029 25,215 25,197 30,763 41,975 36,399 -14.06%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 28,991 21,029 25,215 25,197 30,763 41,975 36,399 -14.06%
NOSH 217,982 170,000 205,000 200,298 186,896 230,000 200,000 5.90%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 21.91% 1.30% 1.50% 3.17% -1.37% 0.24% -1.15% -
ROE 11.78% 1.86% 1.71% 3.33% -2.01% -0.23% -1.90% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 6.78 11.05 10.04 11.85 17.94 16.21 21.37 -53.44%
EPS 1.57 0.23 0.21 0.42 -0.33 -0.04 -0.35 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.133 0.1237 0.123 0.1258 0.1646 0.1825 0.182 -18.85%
Adjusted Per Share Value based on latest NOSH - 200,298
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 3.84 4.88 5.35 6.17 8.71 9.69 11.11 -50.71%
EPS 0.89 0.10 0.11 0.22 -0.16 -0.03 -0.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0547 0.0655 0.0655 0.08 0.1091 0.0946 -14.02%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 0.06 0.075 0.09 0.10 0.13 0.10 0.15 -
P/RPS 0.88 0.68 0.90 0.84 0.72 0.62 0.70 16.46%
P/EPS 3.83 32.61 42.81 23.87 -39.38 -237.11 -43.29 -
EY 26.12 3.07 2.34 4.19 -2.54 -0.42 -2.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.61 0.73 0.79 0.79 0.55 0.82 -32.94%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 18/11/11 26/08/11 27/05/11 28/02/11 18/11/10 05/08/10 31/05/10 -
Price 0.09 0.06 0.08 0.09 0.11 0.09 0.10 -
P/RPS 1.33 0.54 0.80 0.76 0.61 0.56 0.47 99.93%
P/EPS 5.74 26.09 38.05 21.49 -33.32 -213.40 -28.86 -
EY 17.41 3.83 2.63 4.65 -3.00 -0.47 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.68 0.49 0.65 0.72 0.67 0.49 0.55 15.17%

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