[AIM] YoY Cumulative Quarter Result on 31-Mar-2013 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
21-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 104.73%
YoY- 113.35%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 3,461 2,429 2,767 5,030 2,775 4,916 8,053 -13.11%
PBT 83 76 334 61 -457 -334 226 -15.36%
Tax 0 5 -25 0 0 0 -117 -
NP 83 81 309 61 -457 -334 109 -4.43%
-
NP to SH 83 81 309 61 -457 -328 80 0.61%
-
Tax Rate 0.00% -6.58% 7.49% 0.00% - - 51.77% -
Total Cost 3,378 2,348 2,458 4,969 3,232 5,250 7,944 -13.27%
-
Net Worth 29,592 26,059 26,059 23,119 25,548 25,215 36,399 -3.38%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 29,592 26,059 26,059 23,119 25,548 25,215 36,399 -3.38%
NOSH 266,058 266,058 266,058 203,333 217,619 205,000 200,000 4.86%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.40% 3.33% 11.17% 1.21% -16.47% -6.79% 1.35% -
ROE 0.28% 0.31% 1.19% 0.26% -1.79% -1.30% 0.22% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 1.43 1.00 1.14 2.47 1.28 2.40 4.03 -15.84%
EPS 0.03 0.03 0.13 0.03 -0.21 -0.16 0.04 -4.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1223 0.1077 0.1077 0.1137 0.1174 0.123 0.182 -6.40%
Adjusted Per Share Value based on latest NOSH - 203,333
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 0.89 0.62 0.71 1.29 0.71 1.26 2.06 -13.04%
EPS 0.02 0.02 0.08 0.02 -0.12 -0.08 0.02 0.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0758 0.0668 0.0668 0.0592 0.0655 0.0646 0.0933 -3.39%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.195 0.27 0.20 0.16 0.16 0.09 0.15 -
P/RPS 13.63 26.90 17.49 6.47 12.55 3.75 3.73 24.08%
P/EPS 568.48 806.56 156.61 533.33 -76.19 -56.25 375.00 7.17%
EY 0.18 0.12 0.64 0.19 -1.31 -1.78 0.27 -6.52%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.59 2.51 1.86 1.41 1.36 0.73 0.82 11.65%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 19/05/16 28/05/15 22/05/14 21/05/13 25/05/12 27/05/11 31/05/10 -
Price 0.205 0.21 0.19 0.125 0.15 0.08 0.10 -
P/RPS 14.33 20.92 16.62 5.05 11.76 3.34 2.48 33.92%
P/EPS 597.63 627.32 148.78 416.67 -71.43 -50.00 250.00 15.61%
EY 0.17 0.16 0.67 0.24 -1.40 -2.00 0.40 -13.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.68 1.95 1.76 1.10 1.28 0.65 0.55 20.43%

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