[AIM] YoY TTM Result on 30-Jun-2010 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
05-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 86.0%
YoY- 98.79%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 17,420 10,764 18,782 37,281 43,049 53,135 47,122 -15.27%
PBT -664 -2,179 168 163 -8,019 9,278 9,437 -
Tax -76 -78 77 -73 345 -1,129 -975 -34.61%
NP -740 -2,257 245 90 -7,674 8,149 8,462 -
-
NP to SH -740 -2,255 391 -97 -8,002 7,981 8,353 -
-
Tax Rate - - -45.83% 44.79% - 12.17% 10.33% -
Total Cost 18,160 13,021 18,537 37,191 50,723 44,986 38,660 -11.82%
-
Net Worth 24,425 26,099 21,029 41,975 33,899 46,484 38,689 -7.37%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - 3,577 4,644 5,420 -
Div Payout % - - - - 0.00% 58.19% 64.89% -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 24,425 26,099 21,029 41,975 33,899 46,484 38,689 -7.37%
NOSH 217,500 225,384 170,000 230,000 184,838 154,947 154,757 5.83%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin -4.25% -20.97% 1.30% 0.24% -17.83% 15.34% 17.96% -
ROE -3.03% -8.64% 1.86% -0.23% -23.61% 17.17% 21.59% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 8.01 4.78 11.05 16.21 23.29 34.29 30.45 -19.93%
EPS -0.34 -1.00 0.23 -0.04 -4.33 5.15 5.40 -
DPS 0.00 0.00 0.00 0.00 1.94 3.00 3.50 -
NAPS 0.1123 0.1158 0.1237 0.1825 0.1834 0.30 0.25 -12.47%
Adjusted Per Share Value based on latest NOSH - 230,000
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 4.46 2.76 4.81 9.55 11.03 13.62 12.08 -15.28%
EPS -0.19 -0.58 0.10 -0.02 -2.05 2.05 2.14 -
DPS 0.00 0.00 0.00 0.00 0.92 1.19 1.39 -
NAPS 0.0626 0.0669 0.0539 0.1076 0.0869 0.1191 0.0991 -7.36%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 0.155 0.17 0.075 0.10 0.07 0.25 0.34 -
P/RPS 1.94 3.56 0.68 0.62 0.30 0.73 1.12 9.57%
P/EPS -45.56 -16.99 32.61 -237.11 -1.62 4.85 6.30 -
EY -2.20 -5.89 3.07 -0.42 -61.85 20.60 15.87 -
DY 0.00 0.00 0.00 0.00 27.65 12.00 10.29 -
P/NAPS 1.38 1.47 0.61 0.55 0.38 0.83 1.36 0.24%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/08/13 28/08/12 26/08/11 05/08/10 21/08/09 28/08/08 10/08/07 -
Price 0.15 0.17 0.06 0.09 0.10 0.22 0.30 -
P/RPS 1.87 3.56 0.54 0.56 0.43 0.64 0.99 11.17%
P/EPS -44.09 -16.99 26.09 -213.40 -2.31 4.27 5.56 -
EY -2.27 -5.89 3.83 -0.47 -43.29 23.41 17.99 -
DY 0.00 0.00 0.00 0.00 19.35 13.64 11.67 -
P/NAPS 1.34 1.47 0.49 0.49 0.55 0.73 1.20 1.85%

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