[AIM] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
25-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 84.15%
YoY- 60.96%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 15,209 12,649 23,726 46,144 46,278 50,880 43,161 -15.94%
PBT -1,214 -1,776 915 -1,218 -2,980 9,379 10,193 -
Tax -76 -78 -164 103 -119 -1,091 -1,166 -36.53%
NP -1,290 -1,854 751 -1,115 -3,099 8,288 9,027 -
-
NP to SH -1,290 -1,850 839 -1,315 -3,368 8,058 8,991 -
-
Tax Rate - - 17.92% - - 11.63% 11.44% -
Total Cost 16,499 14,503 22,975 47,259 49,377 42,592 34,134 -11.40%
-
Net Worth 24,253 26,312 25,197 33,655 35,548 43,264 40,199 -8.06%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - - - 6,676 3,873 5,408 -
Div Payout % - - - - 0.00% 48.06% 60.16% -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 24,253 26,312 25,197 33,655 35,548 43,264 40,199 -8.06%
NOSH 214,444 220,555 200,298 186,250 187,095 154,516 154,615 5.59%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -8.48% -14.66% 3.17% -2.42% -6.70% 16.29% 20.91% -
ROE -5.32% -7.03% 3.33% -3.91% -9.47% 18.62% 22.37% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 7.09 5.74 11.85 24.78 24.74 32.93 27.92 -20.40%
EPS -0.60 -0.84 0.42 -0.71 -1.80 5.21 5.82 -
DPS 0.00 0.00 0.00 0.00 3.57 2.50 3.50 -
NAPS 0.1131 0.1193 0.1258 0.1807 0.19 0.28 0.26 -12.94%
Adjusted Per Share Value based on latest NOSH - 186,250
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 3.90 3.24 6.08 11.83 11.86 13.04 11.06 -15.93%
EPS -0.33 -0.47 0.22 -0.34 -0.86 2.07 2.30 -
DPS 0.00 0.00 0.00 0.00 1.71 0.99 1.39 -
NAPS 0.0622 0.0674 0.0646 0.0862 0.0911 0.1109 0.103 -8.05%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.16 0.12 0.10 0.12 0.21 0.18 0.42 -
P/RPS 2.26 2.09 0.84 0.48 0.85 0.55 1.50 7.06%
P/EPS -26.60 -14.31 23.87 -17.00 -11.67 3.45 7.22 -
EY -3.76 -6.99 4.19 -5.88 -8.57 28.97 13.85 -
DY 0.00 0.00 0.00 0.00 16.99 13.89 8.33 -
P/NAPS 1.41 1.01 0.79 0.66 1.11 0.64 1.62 -2.28%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 27/02/13 28/02/12 28/02/11 25/02/10 25/02/09 28/02/08 15/02/07 -
Price 0.13 0.11 0.09 0.13 0.10 0.18 0.40 -
P/RPS 1.83 1.92 0.76 0.52 0.40 0.55 1.43 4.19%
P/EPS -21.61 -13.11 21.49 -18.41 -5.56 3.45 6.88 -
EY -4.63 -7.63 4.65 -5.43 -18.00 28.97 14.54 -
DY 0.00 0.00 0.00 0.00 35.68 13.89 8.75 -
P/NAPS 1.15 0.92 0.72 0.72 0.53 0.64 1.54 -4.74%

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