[AIM] QoQ TTM Result on 31-Dec-2014 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
27-Feb-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Dec-2014 [#4]
Profit Trend
QoQ- 113.56%
YoY- 110.63%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 21,243 18,065 12,828 13,166 10,487 10,414 11,634 49.33%
PBT 1,171 670 69 327 -1,392 -1,800 -1,587 -
Tax -69 -80 -92 -122 -120 -109 -93 -18.02%
NP 1,102 590 -23 205 -1,512 -1,909 -1,680 -
-
NP to SH 1,102 590 -23 205 -1,512 -1,909 -1,680 -
-
Tax Rate 5.89% 11.94% 133.33% 37.31% - - - -
Total Cost 20,141 17,475 12,851 12,961 11,999 12,323 13,314 31.74%
-
Net Worth 316,881 26,180 26,059 25,963 25,624 25,551 26,059 427.99%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 316,881 26,180 26,059 25,963 25,624 25,551 26,059 427.99%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 5.19% 3.27% -0.18% 1.56% -14.42% -18.33% -14.44% -
ROE 0.35% 2.25% -0.09% 0.79% -5.90% -7.47% -6.45% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 8.78 7.47 5.30 5.44 4.33 4.30 4.81 49.30%
EPS 0.46 0.24 -0.01 0.08 -0.62 -0.79 -0.69 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.3096 0.1082 0.1077 0.1073 0.1059 0.1056 0.1077 427.98%
Adjusted Per Share Value based on latest NOSH - 266,058
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 5.52 4.70 3.33 3.42 2.73 2.71 3.02 49.43%
EPS 0.29 0.15 -0.01 0.05 -0.39 -0.50 -0.44 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8237 0.0681 0.0677 0.0675 0.0666 0.0664 0.0677 428.19%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 0.24 0.21 0.27 0.24 0.21 0.225 0.20 -
P/RPS 2.73 2.81 5.09 4.41 4.85 5.23 4.16 -24.46%
P/EPS 52.70 86.12 -2,840.49 283.28 -33.61 -28.52 -28.81 -
EY 1.90 1.16 -0.04 0.35 -2.98 -3.51 -3.47 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.18 1.94 2.51 2.24 1.98 2.13 1.86 -78.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/11/15 07/08/15 28/05/15 27/02/15 26/11/14 25/08/14 22/05/14 -
Price 0.215 0.27 0.21 0.255 0.205 0.19 0.19 -
P/RPS 2.45 3.62 3.96 4.69 4.73 4.41 3.95 -27.24%
P/EPS 47.21 110.73 -2,209.27 300.98 -32.81 -24.08 -27.37 -
EY 2.12 0.90 -0.05 0.33 -3.05 -4.15 -3.65 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.16 2.50 1.95 2.38 1.94 1.80 1.76 -79.75%

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