[AIM] YoY Annualized Quarter Result on 31-Dec-2012 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
27-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 15.8%
YoY- 11.28%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 21,062 13,166 13,896 15,209 7,346 23,726 46,144 -12.24%
PBT 747 327 -1,860 -1,214 -1,376 917 -1,218 -
Tax -121 -122 -68 -76 -78 -166 103 -
NP 626 205 -1,928 -1,290 -1,454 751 -1,115 -
-
NP to SH 626 205 -1,928 -1,290 -1,454 837 -1,315 -
-
Tax Rate 16.20% 37.31% - - - 18.10% - -
Total Cost 20,436 12,961 15,824 16,499 8,800 22,975 47,259 -13.03%
-
Net Worth 29,423 25,963 25,721 24,926 26,279 25,103 33,737 -2.25%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 29,423 25,963 25,721 24,926 26,279 25,103 33,737 -2.25%
NOSH 266,058 266,058 266,058 219,999 220,461 200,666 186,086 6.13%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 2.97% 1.56% -13.87% -8.48% -19.79% 3.17% -2.42% -
ROE 2.13% 0.79% -7.50% -5.18% -5.53% 3.33% -3.90% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 8.70 5.44 5.74 6.91 3.33 11.82 24.80 -16.01%
EPS 0.26 0.08 -0.80 -0.59 -0.67 0.43 -0.70 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1216 0.1073 0.1063 0.1133 0.1192 0.1251 0.1813 -6.43%
Adjusted Per Share Value based on latest NOSH - 214,444
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 5.40 3.37 3.56 3.90 1.88 6.08 11.83 -12.24%
EPS 0.16 0.05 -0.49 -0.33 -0.37 0.21 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0754 0.0665 0.0659 0.0639 0.0673 0.0643 0.0865 -2.26%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.21 0.24 0.15 0.16 0.12 0.10 0.12 -
P/RPS 2.41 4.41 2.61 2.31 3.60 0.85 0.48 30.84%
P/EPS 81.17 283.28 -18.83 -27.29 -18.19 23.97 -16.98 -
EY 1.23 0.35 -5.31 -3.66 -5.50 4.17 -5.89 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.73 2.24 1.41 1.41 1.01 0.80 0.66 17.41%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 25/02/16 27/02/15 27/02/14 27/02/13 28/02/12 28/02/11 25/02/10 -
Price 0.20 0.255 0.175 0.13 0.11 0.09 0.13 -
P/RPS 2.30 4.69 3.05 1.88 3.30 0.76 0.52 28.10%
P/EPS 77.31 300.98 -21.96 -22.17 -16.68 21.58 -18.40 -
EY 1.29 0.33 -4.55 -4.51 -6.00 4.63 -5.44 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.38 1.65 1.15 0.92 0.72 0.72 14.69%

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