[AIM] QoQ TTM Result on 31-Dec-2015 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
25-Feb-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
31-Dec-2015 [#4]
Profit Trend
QoQ- -43.19%
YoY- 205.37%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 13,333 17,340 22,094 21,062 21,243 18,065 12,828 2.60%
PBT -1,190 -210 754 747 1,171 670 69 -
Tax -122 -122 -126 -121 -69 -80 -92 20.64%
NP -1,312 -332 628 626 1,102 590 -23 1370.97%
-
NP to SH -1,312 -332 628 626 1,102 590 -23 1370.97%
-
Tax Rate - - 16.71% 16.20% 5.89% 11.94% 133.33% -
Total Cost 14,645 17,672 21,466 20,436 20,141 17,475 12,851 9.07%
-
Net Worth 28,769 28,769 29,592 29,423 316,881 26,180 26,059 6.79%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 28,769 28,769 29,592 29,423 316,881 26,180 26,059 6.79%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin -9.84% -1.91% 2.84% 2.97% 5.19% 3.27% -0.18% -
ROE -4.56% -1.15% 2.12% 2.13% 0.35% 2.25% -0.09% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 5.51 7.17 9.13 8.70 8.78 7.47 5.30 2.61%
EPS -0.54 -0.14 0.26 0.26 0.46 0.24 -0.01 1318.31%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1189 0.1223 0.1216 1.3096 0.1082 0.1077 6.79%
Adjusted Per Share Value based on latest NOSH - 266,058
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 3.47 4.51 5.74 5.47 5.52 4.70 3.33 2.77%
EPS -0.34 -0.09 0.16 0.16 0.29 0.15 -0.01 942.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0748 0.0769 0.0765 0.8237 0.0681 0.0677 6.85%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 0.205 0.25 0.195 0.21 0.24 0.21 0.27 -
P/RPS 3.72 3.49 2.14 2.41 2.73 2.81 5.09 -18.81%
P/EPS -37.81 -182.20 75.13 81.17 52.70 86.12 -2,840.49 -94.33%
EY -2.64 -0.55 1.33 1.23 1.90 1.16 -0.04 1520.74%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 2.10 1.59 1.73 0.18 1.94 2.51 -22.21%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 25/11/16 19/08/16 19/05/16 25/02/16 30/11/15 07/08/15 28/05/15 -
Price 0.195 0.195 0.205 0.20 0.215 0.27 0.21 -
P/RPS 3.54 2.72 2.25 2.30 2.45 3.62 3.96 -7.18%
P/EPS -35.96 -142.12 78.99 77.31 47.21 110.73 -2,209.27 -93.52%
EY -2.78 -0.70 1.27 1.29 2.12 0.90 -0.05 1346.12%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 1.64 1.68 1.64 0.16 2.50 1.95 -10.87%

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