[AIM] YoY Annualized Quarter 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- 35.63%
YoY- -126.48%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 11,100 19,664 32,212 45,852 53,916 44,104 39,868 -19.17%
PBT -1,828 -1,336 904 -1,924 9,212 9,112 10,224 -
Tax 0 0 -468 -132 -1,020 -952 -1,508 -
NP -1,828 -1,336 436 -2,056 8,192 8,160 8,716 -
-
NP to SH -1,828 -1,312 320 -2,168 8,188 8,008 8,716 -
-
Tax Rate - - 51.77% - 11.07% 10.45% 14.75% -
Total Cost 12,928 21,000 31,776 47,908 45,724 35,944 31,152 -13.62%
-
Net Worth 25,548 25,215 36,399 34,800 44,971 40,350 21,550 2.87%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - 9,311 - -
Div Payout % - - - - - 116.28% - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 25,548 25,215 36,399 34,800 44,971 40,350 21,550 2.87%
NOSH 217,619 205,000 200,000 186,896 155,075 155,193 119,725 10.46%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin -16.47% -6.79% 1.35% -4.48% 15.19% 18.50% 21.86% -
ROE -7.16% -5.20% 0.88% -6.23% 18.21% 19.85% 40.44% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 5.10 9.59 16.11 24.53 34.77 28.42 33.30 -26.83%
EPS -0.84 -0.64 0.16 -1.16 5.28 5.16 7.28 -
DPS 0.00 0.00 0.00 0.00 0.00 6.00 0.00 -
NAPS 0.1174 0.123 0.182 0.1862 0.29 0.26 0.18 -6.86%
Adjusted Per Share Value based on latest NOSH - 186,896
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 2.84 5.04 8.25 11.75 13.82 11.30 10.22 -19.20%
EPS -0.47 -0.34 0.08 -0.56 2.10 2.05 2.23 -
DPS 0.00 0.00 0.00 0.00 0.00 2.39 0.00 -
NAPS 0.0655 0.0646 0.0933 0.0892 0.1152 0.1034 0.0552 2.88%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 - -
Price 0.16 0.09 0.15 0.06 0.17 0.35 0.00 -
P/RPS 3.14 0.94 0.93 0.24 0.49 1.23 0.00 -
P/EPS -19.05 -14.06 93.75 -5.17 3.22 6.78 0.00 -
EY -5.25 -7.11 1.07 -19.33 31.06 14.74 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 17.14 0.00 -
P/NAPS 1.36 0.73 0.82 0.32 0.59 1.35 0.00 -
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 25/05/12 27/05/11 31/05/10 19/05/09 28/05/08 07/05/07 25/05/06 -
Price 0.15 0.08 0.10 0.08 0.19 0.39 0.53 -
P/RPS 2.94 0.83 0.62 0.33 0.55 1.37 1.59 10.77%
P/EPS -17.86 -12.50 62.50 -6.90 3.60 7.56 7.28 -
EY -5.60 -8.00 1.60 -14.50 27.79 13.23 13.74 -
DY 0.00 0.00 0.00 0.00 0.00 15.38 0.00 -
P/NAPS 1.28 0.65 0.55 0.43 0.66 1.50 2.94 -12.93%

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