[AIM] YoY Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- -263.93%
YoY- 73.33%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 12,722 20,166 10,368 17,334 12,912 16,682 26,570 -11.54%
PBT -1,508 406 -280 -400 -1,500 -694 800 -
Tax 0 2 -82 0 0 0 -482 -
NP -1,508 408 -362 -400 -1,500 -694 318 -
-
NP to SH -1,508 408 -362 -400 -1,500 -690 206 -
-
Tax Rate - -0.49% - - - - 60.25% -
Total Cost 14,230 19,758 10,730 17,734 14,412 17,376 26,252 -9.69%
-
Net Worth 28,769 26,180 25,551 24,955 25,544 26,672 31,329 -1.40%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 28,769 26,180 25,551 24,955 25,544 26,672 31,329 -1.40%
NOSH 266,058 266,058 266,058 222,222 220,588 215,625 171,666 7.56%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -11.85% 2.02% -3.49% -2.31% -11.62% -4.16% 1.20% -
ROE -5.24% 1.56% -1.42% -1.60% -5.87% -2.59% 0.66% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 5.26 8.33 4.28 7.80 5.85 7.74 15.48 -16.45%
EPS -0.62 0.16 -0.14 -0.18 -0.68 -0.32 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1082 0.1056 0.1123 0.1158 0.1237 0.1825 -6.88%
Adjusted Per Share Value based on latest NOSH - 217,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 3.31 5.24 2.70 4.51 3.36 4.34 6.91 -11.53%
EPS -0.39 0.11 -0.09 -0.10 -0.39 -0.18 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0681 0.0664 0.0649 0.0664 0.0693 0.0814 -1.39%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.25 0.21 0.225 0.155 0.17 0.075 0.10 -
P/RPS 4.75 2.52 5.25 1.99 2.90 0.97 0.65 39.26%
P/EPS -40.11 124.54 -150.39 -86.11 -25.00 -23.44 83.33 -
EY -2.49 0.80 -0.66 -1.16 -4.00 -4.27 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.94 2.13 1.38 1.47 0.61 0.55 24.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 07/08/15 25/08/14 28/08/13 28/08/12 26/08/11 05/08/10 -
Price 0.195 0.27 0.19 0.15 0.17 0.06 0.09 -
P/RPS 3.71 3.24 4.43 1.92 2.90 0.78 0.58 36.20%
P/EPS -31.29 160.13 -127.00 -83.33 -25.00 -18.75 75.00 -
EY -3.20 0.62 -0.79 -1.20 -4.00 -5.33 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.50 1.80 1.34 1.47 0.49 0.49 22.28%

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