[AIM] YoY Annualized Quarter Result on 31-Mar-2014 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
22-May-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2014
Quarter
31-Mar-2014 [#1]
Profit Trend
QoQ- 164.11%
YoY- 406.56%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 17,340 13,844 9,716 11,068 20,120 11,100 19,664 -2.07%
PBT 252 332 304 1,336 244 -1,828 -1,336 -
Tax -80 0 20 -100 0 0 0 -
NP 172 332 324 1,236 244 -1,828 -1,336 -
-
NP to SH 212 332 324 1,236 244 -1,828 -1,312 -
-
Tax Rate 31.75% 0.00% -6.58% 7.49% 0.00% - - -
Total Cost 17,168 13,512 9,392 9,832 19,876 12,928 21,000 -3.29%
-
Net Worth 28,721 29,592 26,059 26,059 23,119 25,548 25,215 2.19%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 28,721 29,592 26,059 26,059 23,119 25,548 25,215 2.19%
NOSH 266,058 266,058 266,058 266,058 203,333 217,619 205,000 4.43%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 0.99% 2.40% 3.33% 11.17% 1.21% -16.47% -6.79% -
ROE 0.74% 1.12% 1.24% 4.74% 1.06% -7.16% -5.20% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 7.17 5.72 4.02 4.57 9.90 5.10 9.59 -4.72%
EPS 0.08 0.12 0.12 0.52 0.12 -0.84 -0.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1187 0.1223 0.1077 0.1077 0.1137 0.1174 0.123 -0.59%
Adjusted Per Share Value based on latest NOSH - 266,058
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 4.51 3.60 2.53 2.88 5.23 2.89 5.11 -2.05%
EPS 0.06 0.09 0.08 0.32 0.06 -0.48 -0.34 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0747 0.0769 0.0677 0.0677 0.0601 0.0664 0.0655 2.21%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 0.275 0.195 0.27 0.20 0.16 0.16 0.09 -
P/RPS 3.84 3.41 6.72 4.37 1.62 3.14 0.94 26.40%
P/EPS 313.87 142.12 201.64 39.15 133.33 -19.05 -14.06 -
EY 0.32 0.70 0.50 2.55 0.75 -5.25 -7.11 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.32 1.59 2.51 1.86 1.41 1.36 0.73 21.23%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 09/05/17 19/05/16 28/05/15 22/05/14 21/05/13 25/05/12 27/05/11 -
Price 0.29 0.205 0.21 0.19 0.125 0.15 0.08 -
P/RPS 4.05 3.58 5.23 4.15 1.26 2.94 0.83 30.20%
P/EPS 330.99 149.41 156.83 37.20 104.17 -17.86 -12.50 -
EY 0.30 0.67 0.64 2.69 0.96 -5.60 -8.00 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.44 1.68 1.95 1.76 1.10 1.28 0.65 24.64%

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