[AIM] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
18-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 773.66%
YoY- 653.65%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 10,487 17,061 11,619 14,789 33,523 40,687 52,533 -23.54%
PBT -1,392 -577 -5,066 3,217 -521 -8,173 7,165 -
Tax -120 -81 -73 24 61 183 -725 -25.89%
NP -1,512 -658 -5,139 3,241 -460 -7,990 6,440 -
-
NP to SH -1,512 -658 -5,139 3,416 -617 -8,295 6,219 -
-
Tax Rate - - - -0.75% - - 10.12% -
Total Cost 11,999 17,719 16,758 11,548 33,983 48,677 46,093 -20.08%
-
Net Worth 25,624 25,088 25,292 28,991 30,763 36,719 40,949 -7.51%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - - - - - 1,870 6,350 -
Div Payout % - - - - - 0.00% 102.11% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 25,624 25,088 25,292 28,991 30,763 36,719 40,949 -7.51%
NOSH 266,058 226,428 221,666 217,982 186,896 200,000 170,625 7.68%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin -14.42% -3.86% -44.23% 21.91% -1.37% -19.64% 12.26% -
ROE -5.90% -2.62% -20.32% 11.78% -2.01% -22.59% 15.19% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 4.33 7.53 5.24 6.78 17.94 20.34 30.79 -27.87%
EPS -0.62 -0.29 -2.32 1.57 -0.33 -4.15 3.64 -
DPS 0.00 0.00 0.00 0.00 0.00 0.94 3.72 -
NAPS 0.1059 0.1108 0.1141 0.133 0.1646 0.1836 0.24 -12.74%
Adjusted Per Share Value based on latest NOSH - 217,982
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 2.73 4.43 3.02 3.84 8.71 10.58 13.66 -23.52%
EPS -0.39 -0.17 -1.34 0.89 -0.16 -2.16 1.62 -
DPS 0.00 0.00 0.00 0.00 0.00 0.49 1.65 -
NAPS 0.0666 0.0652 0.0657 0.0754 0.08 0.0954 0.1064 -7.50%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.21 0.155 0.15 0.06 0.13 0.08 0.14 -
P/RPS 4.85 2.06 2.86 0.88 0.72 0.39 0.45 48.59%
P/EPS -33.61 -53.34 -6.47 3.83 -39.38 -1.93 3.84 -
EY -2.98 -1.87 -15.46 26.12 -2.54 -51.84 26.03 -
DY 0.00 0.00 0.00 0.00 0.00 11.69 26.58 -
P/NAPS 1.98 1.40 1.31 0.45 0.79 0.44 0.58 22.69%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 26/11/14 28/11/13 27/11/12 18/11/11 18/11/10 20/11/09 26/11/08 -
Price 0.205 0.155 0.13 0.09 0.11 0.09 0.13 -
P/RPS 4.73 2.06 2.48 1.33 0.61 0.44 0.42 49.68%
P/EPS -32.81 -53.34 -5.61 5.74 -33.32 -2.17 3.57 -
EY -3.05 -1.87 -17.83 17.41 -3.00 -46.08 28.04 -
DY 0.00 0.00 0.00 0.00 0.00 10.39 28.63 -
P/NAPS 1.94 1.40 1.14 0.68 0.67 0.49 0.54 23.74%

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