[AIM] YoY Cumulative 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- 83.91%
YoY- -126.48%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 2,775 4,916 8,053 11,463 13,479 11,026 9,967 -19.17%
PBT -457 -334 226 -481 2,303 2,278 2,556 -
Tax 0 0 -117 -33 -255 -238 -377 -
NP -457 -334 109 -514 2,048 2,040 2,179 -
-
NP to SH -457 -328 80 -542 2,047 2,002 2,179 -
-
Tax Rate - - 51.77% - 11.07% 10.45% 14.75% -
Total Cost 3,232 5,250 7,944 11,977 11,431 8,986 7,788 -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 - - - - - 2,327 - -
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 -1.79% -1.30% 0.22% -1.56% 4.55% 4.96% 10.11% -
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 1.28 2.40 4.03 6.13 8.69 7.10 8.32 -26.77%
EPS -0.21 -0.16 0.04 -0.29 1.32 1.29 1.82 -
DPS 0.00 0.00 0.00 0.00 0.00 1.50 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 0.72 1.28 2.09 2.98 3.50 2.87 2.59 -19.19%
EPS -0.12 -0.09 0.02 -0.14 0.53 0.52 0.57 -
DPS 0.00 0.00 0.00 0.00 0.00 0.61 0.00 -
NAPS 0.0664 0.0655 0.0946 0.0905 0.1169 0.1049 0.056 2.87%
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 12.55 3.75 3.73 0.98 1.96 4.93 0.00 -
P/EPS -76.19 -56.25 375.00 -20.69 12.88 27.13 0.00 -
EY -1.31 -1.78 0.27 -4.83 7.76 3.69 0.00 -
DY 0.00 0.00 0.00 0.00 0.00 4.29 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 11.76 3.34 2.48 1.30 2.19 5.49 6.37 10.74%
P/EPS -71.43 -50.00 250.00 -27.59 14.39 30.23 29.12 -
EY -1.40 -2.00 0.40 -3.63 6.95 3.31 3.43 -
DY 0.00 0.00 0.00 0.00 0.00 3.85 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