[AIM] YoY Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.41%
YoY- -434.95%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 10,368 17,334 12,912 16,682 26,570 44,296 50,754 -23.24%
PBT -280 -400 -1,500 -694 800 -1,960 8,116 -
Tax -82 0 0 0 -482 -132 -1,058 -34.69%
NP -362 -400 -1,500 -694 318 -2,092 7,058 -
-
NP to SH -362 -400 -1,500 -690 206 -2,230 7,038 -
-
Tax Rate - - - - 60.25% - 13.04% -
Total Cost 10,730 17,734 14,412 17,376 26,252 46,388 43,696 -20.85%
-
Net Worth 25,551 24,955 25,544 26,672 31,329 34,081 46,506 -9.49%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div - - - - - - 6,200 -
Div Payout % - - - - - - 88.11% -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 25,551 24,955 25,544 26,672 31,329 34,081 46,506 -9.49%
NOSH 266,058 222,222 220,588 215,625 171,666 185,833 155,022 9.41%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin -3.49% -2.31% -11.62% -4.16% 1.20% -4.72% 13.91% -
ROE -1.42% -1.60% -5.87% -2.59% 0.66% -6.54% 15.13% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 4.28 7.80 5.85 7.74 15.48 23.84 32.74 -28.74%
EPS -0.14 -0.18 -0.68 -0.32 0.12 -1.20 4.54 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 4.00 -
NAPS 0.1056 0.1123 0.1158 0.1237 0.1825 0.1834 0.30 -15.96%
Adjusted Per Share Value based on latest NOSH - 170,000
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 2.70 4.51 3.36 4.34 6.91 11.51 13.19 -23.22%
EPS -0.09 -0.10 -0.39 -0.18 0.05 -0.58 1.83 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 1.61 -
NAPS 0.0664 0.0649 0.0664 0.0693 0.0814 0.0886 0.1209 -9.50%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.225 0.155 0.17 0.075 0.10 0.07 0.25 -
P/RPS 5.25 1.99 2.90 0.97 0.65 0.29 0.76 37.98%
P/EPS -150.39 -86.11 -25.00 -23.44 83.33 -5.83 5.51 -
EY -0.66 -1.16 -4.00 -4.27 1.20 -17.14 18.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 16.00 -
P/NAPS 2.13 1.38 1.47 0.61 0.55 0.38 0.83 16.99%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 25/08/14 28/08/13 28/08/12 26/08/11 05/08/10 21/08/09 28/08/08 -
Price 0.19 0.15 0.17 0.06 0.09 0.10 0.22 -
P/RPS 4.43 1.92 2.90 0.78 0.58 0.42 0.67 36.98%
P/EPS -127.00 -83.33 -25.00 -18.75 75.00 -8.33 4.85 -
EY -0.79 -1.20 -4.00 -5.33 1.33 -12.00 20.64 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 18.18 -
P/NAPS 1.80 1.34 1.47 0.49 0.49 0.55 0.73 16.22%

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