[AIM] YoY TTM Result on 30-Jun-2013 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.15%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 17,340 18,065 10,414 17,420 10,764 18,782 37,281 -11.96%
PBT -210 670 -1,800 -664 -2,179 168 163 -
Tax -122 -80 -109 -76 -78 77 -73 8.92%
NP -332 590 -1,909 -740 -2,257 245 90 -
-
NP to SH -332 590 -1,909 -740 -2,255 391 -97 22.73%
-
Tax Rate - 11.94% - - - -45.83% 44.79% -
Total Cost 17,672 17,475 12,323 18,160 13,021 18,537 37,191 -11.65%
-
Net Worth 28,769 26,180 25,551 24,425 26,099 21,029 41,975 -6.09%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 28,769 26,180 25,551 24,425 26,099 21,029 41,975 -6.09%
NOSH 266,058 266,058 266,058 217,500 225,384 170,000 230,000 2.45%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin -1.91% 3.27% -18.33% -4.25% -20.97% 1.30% 0.24% -
ROE -1.15% 2.25% -7.47% -3.03% -8.64% 1.86% -0.23% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 7.17 7.47 4.30 8.01 4.78 11.05 16.21 -12.70%
EPS -0.14 0.24 -0.79 -0.34 -1.00 0.23 -0.04 23.19%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1082 0.1056 0.1123 0.1158 0.1237 0.1825 -6.88%
Adjusted Per Share Value based on latest NOSH - 217,500
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 4.51 4.70 2.71 4.53 2.80 4.88 9.69 -11.95%
EPS -0.09 0.15 -0.50 -0.19 -0.59 0.10 -0.03 20.07%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0681 0.0664 0.0635 0.0678 0.0547 0.1091 -6.09%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 0.25 0.21 0.225 0.155 0.17 0.075 0.10 -
P/RPS 3.49 2.81 5.23 1.94 3.56 0.68 0.62 33.33%
P/EPS -182.20 86.12 -28.52 -45.56 -16.99 32.61 -237.11 -4.29%
EY -0.55 1.16 -3.51 -2.20 -5.89 3.07 -0.42 4.59%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.94 2.13 1.38 1.47 0.61 0.55 24.99%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 19/08/16 07/08/15 25/08/14 28/08/13 28/08/12 26/08/11 05/08/10 -
Price 0.195 0.27 0.19 0.15 0.17 0.06 0.09 -
P/RPS 2.72 3.62 4.41 1.87 3.56 0.54 0.56 30.10%
P/EPS -142.12 110.73 -24.08 -44.09 -16.99 26.09 -213.40 -6.54%
EY -0.70 0.90 -4.15 -2.27 -5.89 3.83 -0.47 6.85%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.50 1.80 1.34 1.47 0.49 0.49 22.28%

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