[AIM] YoY Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -158.5%
YoY- 55.0%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 8,526 16,242 8,165 11,575 9,723 10,753 19,690 -13.00%
PBT -1,043 795 -49 -517 -1,154 2,136 -166 35.80%
Tax 0 2 -52 0 5 0 -188 -
NP -1,043 797 -101 -517 -1,149 2,136 -354 19.71%
-
NP to SH -1,043 797 -101 -517 -1,149 2,140 -439 15.49%
-
Tax Rate - -0.25% - - - 0.00% - -
Total Cost 9,569 15,445 8,266 12,092 10,872 8,617 20,044 -11.58%
-
Net Worth 28,769 316,881 25,624 24,905 25,211 29,042 31,417 -1.45%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 28,769 316,881 25,624 24,905 25,211 29,042 31,417 -1.45%
NOSH 266,058 266,058 266,058 224,782 220,961 218,367 190,869 5.68%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -12.23% 4.91% -1.24% -4.47% -11.82% 19.86% -1.80% -
ROE -3.63% 0.25% -0.39% -2.08% -4.56% 7.37% -1.40% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 3.52 6.71 3.37 5.15 4.40 4.92 10.32 -16.39%
EPS -0.43 0.33 -0.04 -0.23 -0.52 0.98 -0.23 10.98%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 1.3096 0.1059 0.1108 0.1141 0.133 0.1646 -5.27%
Adjusted Per Share Value based on latest NOSH - 226,428
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 2.18 4.16 2.09 2.97 2.49 2.76 5.05 -13.05%
EPS -0.27 0.20 -0.03 -0.13 -0.29 0.55 -0.11 16.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0737 0.8121 0.0657 0.0638 0.0646 0.0744 0.0805 -1.45%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.205 0.24 0.21 0.155 0.15 0.06 0.13 -
P/RPS 5.82 3.58 6.22 3.01 3.41 1.22 1.26 29.02%
P/EPS -47.56 72.86 -503.10 -67.39 -28.85 6.12 -56.52 -2.83%
EY -2.10 1.37 -0.20 -1.48 -3.47 16.33 -1.77 2.88%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.72 0.18 1.98 1.40 1.31 0.45 0.79 13.83%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 30/11/15 26/11/14 28/11/13 27/11/12 18/11/11 18/11/10 -
Price 0.195 0.215 0.205 0.155 0.13 0.09 0.11 -
P/RPS 5.53 3.20 6.08 3.01 2.95 1.83 1.07 31.45%
P/EPS -45.24 65.27 -491.12 -67.39 -25.00 9.18 -47.83 -0.92%
EY -2.21 1.53 -0.20 -1.48 -4.00 10.89 -2.09 0.93%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 0.16 1.94 1.40 1.14 0.68 0.67 16.07%

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