[AIM] YoY Cumulative Quarter Result on 30-Sep-2009 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
20-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- -1.79%
YoY- -129.93%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Revenue 9,723 10,753 19,690 32,311 37,902 36,249 31,564 -17.80%
PBT -1,154 2,136 -166 -863 4,330 6,544 7,762 -
Tax 5 0 -188 -146 -448 -814 -1,281 -
NP -1,149 2,136 -354 -1,009 3,882 5,730 6,481 -
-
NP to SH -1,149 2,140 -439 -1,135 3,792 5,631 6,480 -
-
Tax Rate - 0.00% - - 10.35% 12.44% 16.50% -
Total Cost 10,872 8,617 20,044 33,320 34,020 30,519 25,083 -12.99%
-
Net Worth 25,211 29,042 31,417 34,161 38,726 41,883 37,205 -6.27%
Dividend
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Div - - - - 1,613 - 2,325 -
Div Payout % - - - - 42.55% - 35.89% -
Equity
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Net Worth 25,211 29,042 31,417 34,161 38,726 41,883 37,205 -6.27%
NOSH 220,961 218,367 190,869 186,065 161,361 155,123 155,023 6.07%
Ratio Analysis
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
NP Margin -11.82% 19.86% -1.80% -3.12% 10.24% 15.81% 20.53% -
ROE -4.56% 7.37% -1.40% -3.32% 9.79% 13.44% 17.42% -
Per Share
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 4.40 4.92 10.32 17.37 23.49 23.37 20.36 -22.51%
EPS -0.52 0.98 -0.23 -0.61 2.35 3.63 4.18 -
DPS 0.00 0.00 0.00 0.00 1.00 0.00 1.50 -
NAPS 0.1141 0.133 0.1646 0.1836 0.24 0.27 0.24 -11.64%
Adjusted Per Share Value based on latest NOSH - 200,000
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
RPS 2.53 2.80 5.12 8.40 9.85 9.42 8.20 -17.78%
EPS -0.30 0.56 -0.11 -0.30 0.99 1.46 1.68 -
DPS 0.00 0.00 0.00 0.00 0.42 0.00 0.60 -
NAPS 0.0655 0.0755 0.0817 0.0888 0.1007 0.1089 0.0967 -6.28%
Price Multiplier on Financial Quarter End Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 -
Price 0.15 0.06 0.13 0.08 0.14 0.34 0.48 -
P/RPS 3.41 1.22 1.26 0.46 0.60 1.45 2.36 6.32%
P/EPS -28.85 6.12 -56.52 -13.11 5.96 9.37 11.48 -
EY -3.47 16.33 -1.77 -7.63 16.79 10.68 8.71 -
DY 0.00 0.00 0.00 0.00 7.14 0.00 3.13 -
P/NAPS 1.31 0.45 0.79 0.44 0.58 1.26 2.00 -6.80%
Price Multiplier on Announcement Date
30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 CAGR
Date 27/11/12 18/11/11 18/11/10 20/11/09 26/11/08 20/11/07 06/11/06 -
Price 0.13 0.09 0.11 0.09 0.13 0.31 0.46 -
P/RPS 2.95 1.83 1.07 0.52 0.55 1.33 2.26 4.53%
P/EPS -25.00 9.18 -47.83 -14.75 5.53 8.54 11.00 -
EY -4.00 10.89 -2.09 -6.78 18.08 11.71 9.09 -
DY 0.00 0.00 0.00 0.00 7.69 0.00 3.26 -
P/NAPS 1.14 0.68 0.67 0.49 0.54 1.15 1.92 -8.31%

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