[AIM] YoY Annualized Quarter Result on 31-Dec-2009 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 13.11%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,209 7,346 23,726 46,144 46,279 50,780 43,161 -15.94%
PBT -1,214 -1,376 917 -1,218 -2,980 9,247 10,193 -
Tax -76 -78 -166 103 -119 -1,024 -1,166 -36.53%
NP -1,290 -1,454 751 -1,115 -3,099 8,223 9,027 -
-
NP to SH -1,290 -1,454 837 -1,315 -3,368 8,026 8,991 -
-
Tax Rate - - 18.10% - - 11.07% 11.44% -
Total Cost 16,499 8,800 22,975 47,259 49,378 42,557 34,134 -11.40%
-
Net Worth 24,926 26,279 25,103 33,737 31,541 43,383 40,277 -7.67%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 1,675 3,873 5,421 -
Div Payout % - - - - 0.00% 48.26% 60.30% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 24,926 26,279 25,103 33,737 31,541 43,383 40,277 -7.67%
NOSH 219,999 220,461 200,666 186,086 167,596 154,942 154,912 6.01%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.48% -19.79% 3.17% -2.42% -6.70% 16.19% 20.91% -
ROE -5.18% -5.53% 3.33% -3.90% -10.68% 18.50% 22.32% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 6.91 3.33 11.82 24.80 27.61 32.77 27.86 -20.71%
EPS -0.59 -0.67 0.43 -0.70 -2.01 5.18 5.80 -
DPS 0.00 0.00 0.00 0.00 1.00 2.50 3.50 -
NAPS 0.1133 0.1192 0.1251 0.1813 0.1882 0.28 0.26 -12.91%
Adjusted Per Share Value based on latest NOSH - 186,250
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 1.88 6.08 11.83 11.86 13.01 11.06 -15.93%
EPS -0.33 -0.37 0.21 -0.34 -0.86 2.06 2.30 -
DPS 0.00 0.00 0.00 0.00 0.43 0.99 1.39 -
NAPS 0.0639 0.0673 0.0643 0.0865 0.0808 0.1112 0.1032 -7.67%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.12 0.10 0.12 0.21 0.18 0.42 -
P/RPS 2.31 3.60 0.85 0.48 0.76 0.55 1.51 7.33%
P/EPS -27.29 -18.19 23.97 -16.98 -10.45 3.47 7.24 -
EY -3.66 -5.50 4.17 -5.89 -9.57 28.78 13.82 -
DY 0.00 0.00 0.00 0.00 4.76 13.89 8.33 -
P/NAPS 1.41 1.01 0.80 0.66 1.12 0.64 1.62 -2.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 25/02/09 28/02/08 15/02/07 -
Price 0.13 0.11 0.09 0.13 0.10 0.18 0.40 -
P/RPS 1.88 3.30 0.76 0.52 0.36 0.55 1.44 4.53%
P/EPS -22.17 -16.68 21.58 -18.40 -4.98 3.47 6.89 -
EY -4.51 -6.00 4.63 -5.44 -20.10 28.78 14.51 -
DY 0.00 0.00 0.00 0.00 10.00 13.89 8.75 -
P/NAPS 1.15 0.92 0.72 0.72 0.53 0.64 1.54 -4.74%

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