[AIM] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
19-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -76.87%
YoY- -173.52%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 46,144 40,687 43,049 44,262 46,278 52,533 53,135 -8.95%
PBT -1,218 -8,173 -8,019 -5,764 -2,980 7,165 9,278 -
Tax 103 183 345 103 -119 -725 -1,129 -
NP -1,115 -7,990 -7,674 -5,661 -3,099 6,440 8,149 -
-
NP to SH -1,315 -8,295 -8,002 -5,957 -3,368 6,219 7,981 -
-
Tax Rate - - - - - 10.12% 12.17% -
Total Cost 47,259 48,677 50,723 49,923 49,377 46,093 44,986 3.33%
-
Net Worth 33,655 36,719 33,899 34,800 35,548 40,949 46,484 -19.32%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div - 1,870 3,577 6,676 6,676 6,350 4,644 -
Div Payout % - 0.00% 0.00% 0.00% 0.00% 102.11% 58.19% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 33,655 36,719 33,899 34,800 35,548 40,949 46,484 -19.32%
NOSH 186,250 200,000 184,838 186,896 187,095 170,625 154,947 13.01%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin -2.42% -19.64% -17.83% -12.79% -6.70% 12.26% 15.34% -
ROE -3.91% -22.59% -23.61% -17.12% -9.47% 15.19% 17.17% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 24.78 20.34 23.29 23.68 24.74 30.79 34.29 -19.42%
EPS -0.71 -4.15 -4.33 -3.19 -1.80 3.64 5.15 -
DPS 0.00 0.94 1.94 3.57 3.57 3.72 3.00 -
NAPS 0.1807 0.1836 0.1834 0.1862 0.19 0.24 0.30 -28.61%
Adjusted Per Share Value based on latest NOSH - 186,896
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 11.83 10.43 11.03 11.34 11.86 13.46 13.62 -8.94%
EPS -0.34 -2.13 -2.05 -1.53 -0.86 1.59 2.05 -
DPS 0.00 0.48 0.92 1.71 1.71 1.63 1.19 -
NAPS 0.0862 0.0941 0.0869 0.0892 0.0911 0.1049 0.1191 -19.34%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 0.12 0.08 0.07 0.06 0.21 0.14 0.25 -
P/RPS 0.48 0.39 0.30 0.25 0.85 0.45 0.73 -24.32%
P/EPS -17.00 -1.93 -1.62 -1.88 -11.67 3.84 4.85 -
EY -5.88 -51.84 -61.85 -53.12 -8.57 26.03 20.60 -
DY 0.00 11.69 27.65 59.54 16.99 26.58 12.00 -
P/NAPS 0.66 0.44 0.38 0.32 1.11 0.58 0.83 -14.13%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 25/02/10 20/11/09 21/08/09 19/05/09 25/02/09 26/11/08 28/08/08 -
Price 0.13 0.09 0.10 0.08 0.10 0.13 0.22 -
P/RPS 0.52 0.44 0.43 0.34 0.40 0.42 0.64 -12.89%
P/EPS -18.41 -2.17 -2.31 -2.51 -5.56 3.57 4.27 -
EY -5.43 -46.08 -43.29 -39.84 -18.00 28.04 23.41 -
DY 0.00 10.39 19.35 44.65 35.68 28.63 13.64 -
P/NAPS 0.72 0.49 0.55 0.43 0.53 0.54 0.73 -0.91%

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