[AIM] YoY Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -256.75%
YoY- -510.0%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 11,068 20,120 11,100 19,664 32,212 45,852 53,916 -23.18%
PBT 1,336 244 -1,828 -1,336 904 -1,924 9,212 -27.50%
Tax -100 0 0 0 -468 -132 -1,020 -32.08%
NP 1,236 244 -1,828 -1,336 436 -2,056 8,192 -27.02%
-
NP to SH 1,236 244 -1,828 -1,312 320 -2,168 8,188 -27.02%
-
Tax Rate 7.49% 0.00% - - 51.77% - 11.07% -
Total Cost 9,832 19,876 12,928 21,000 31,776 47,908 45,724 -22.58%
-
Net Worth 26,059 23,119 25,548 25,215 36,399 34,800 44,971 -8.68%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 26,059 23,119 25,548 25,215 36,399 34,800 44,971 -8.68%
NOSH 266,058 203,333 217,619 205,000 200,000 186,896 155,075 9.40%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 11.17% 1.21% -16.47% -6.79% 1.35% -4.48% 15.19% -
ROE 4.74% 1.06% -7.16% -5.20% 0.88% -6.23% 18.21% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 4.57 9.90 5.10 9.59 16.11 24.53 34.77 -28.68%
EPS 0.52 0.12 -0.84 -0.64 0.16 -1.16 5.28 -32.03%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1137 0.1174 0.123 0.182 0.1862 0.29 -15.21%
Adjusted Per Share Value based on latest NOSH - 205,000
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 2.88 5.23 2.89 5.11 8.37 11.92 14.01 -23.16%
EPS 0.32 0.06 -0.48 -0.34 0.08 -0.56 2.13 -27.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0677 0.0601 0.0664 0.0655 0.0946 0.0905 0.1169 -8.69%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 0.20 0.16 0.16 0.09 0.15 0.06 0.17 -
P/RPS 4.37 1.62 3.14 0.94 0.93 0.24 0.49 43.98%
P/EPS 39.15 133.33 -19.05 -14.06 93.75 -5.17 3.22 51.61%
EY 2.55 0.75 -5.25 -7.11 1.07 -19.33 31.06 -34.06%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.41 1.36 0.73 0.82 0.32 0.59 21.07%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 22/05/14 21/05/13 25/05/12 27/05/11 31/05/10 19/05/09 28/05/08 -
Price 0.19 0.125 0.15 0.08 0.10 0.08 0.19 -
P/RPS 4.15 1.26 2.94 0.83 0.62 0.33 0.55 40.02%
P/EPS 37.20 104.17 -17.86 -12.50 62.50 -6.90 3.60 47.55%
EY 2.69 0.96 -5.60 -8.00 1.60 -14.50 27.79 -32.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.10 1.28 0.65 0.55 0.43 0.66 17.75%

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