[AIM] YoY Cumulative 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- 116.03%
YoY- 406.56%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 4,335 3,461 2,429 2,767 5,030 2,775 4,916 -2.07%
PBT 63 83 76 334 61 -457 -334 -
Tax -20 0 5 -25 0 0 0 -
NP 43 83 81 309 61 -457 -334 -
-
NP to SH 53 83 81 309 61 -457 -328 -
-
Tax Rate 31.75% 0.00% -6.58% 7.49% 0.00% - - -
Total Cost 4,292 3,378 2,348 2,458 4,969 3,232 5,250 -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 0.18% 0.28% 0.31% 1.19% 0.26% -1.79% -1.30% -
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 1.79 1.43 1.00 1.14 2.47 1.28 2.40 -4.76%
EPS 0.02 0.03 0.03 0.13 0.03 -0.21 -0.16 -
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 1.13 0.90 0.63 0.72 1.31 0.72 1.28 -2.05%
EPS 0.01 0.02 0.02 0.08 0.02 -0.12 -0.09 -
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 15.35 13.63 26.90 17.49 6.47 12.55 3.75 26.45%
P/EPS 1,255.49 568.48 806.56 156.61 533.33 -76.19 -56.25 -
EY 0.08 0.18 0.12 0.64 0.19 -1.31 -1.78 -
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 16.19 14.33 20.92 16.62 5.05 11.76 3.34 30.06%
P/EPS 1,323.98 597.63 627.32 148.78 416.67 -71.43 -50.00 -
EY 0.08 0.17 0.16 0.67 0.24 -1.40 -2.00 -
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