[AIM] YoY TTM Result on 31-Mar-2010 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
31-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 47.3%
YoY- 88.37%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 17,464 10,508 20,589 42,734 44,262 53,333 44,220 -14.33%
PBT -696 -1,899 355 -511 -5,764 9,404 9,915 -
Tax -76 -78 -47 19 103 -1,108 -1,027 -35.17%
NP -772 -1,977 308 -492 -5,661 8,296 8,888 -
-
NP to SH -772 -1,979 431 -693 -5,957 8,103 8,814 -
-
Tax Rate - - 13.24% - - 11.78% 10.36% -
Total Cost 18,236 12,485 20,281 43,226 49,923 45,037 35,332 -10.42%
-
Net Worth 23,119 25,548 25,215 36,399 34,800 44,971 40,350 -8.85%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - 6,676 1,545 7,736 -
Div Payout % - - - - 0.00% 19.07% 87.78% -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 23,119 25,548 25,215 36,399 34,800 44,971 40,350 -8.85%
NOSH 203,333 217,619 205,000 200,000 186,896 155,075 155,193 4.60%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin -4.42% -18.81% 1.50% -1.15% -12.79% 15.56% 20.10% -
ROE -3.34% -7.75% 1.71% -1.90% -17.12% 18.02% 21.84% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 8.59 4.83 10.04 21.37 23.68 34.39 28.49 -18.09%
EPS -0.38 -0.91 0.21 -0.35 -3.19 5.23 5.68 -
DPS 0.00 0.00 0.00 0.00 3.57 1.00 5.00 -
NAPS 0.1137 0.1174 0.123 0.182 0.1862 0.29 0.26 -12.86%
Adjusted Per Share Value based on latest NOSH - 200,000
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 4.54 2.73 5.35 11.11 11.51 13.86 11.49 -14.32%
EPS -0.20 -0.51 0.11 -0.18 -1.55 2.11 2.29 -
DPS 0.00 0.00 0.00 0.00 1.74 0.40 2.01 -
NAPS 0.0601 0.0664 0.0655 0.0946 0.0905 0.1169 0.1049 -8.85%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 0.16 0.16 0.09 0.15 0.06 0.17 0.35 -
P/RPS 1.86 3.31 0.90 0.70 0.25 0.49 1.23 7.12%
P/EPS -42.14 -17.59 42.81 -43.29 -1.88 3.25 6.16 -
EY -2.37 -5.68 2.34 -2.31 -53.12 30.74 16.23 -
DY 0.00 0.00 0.00 0.00 59.54 5.88 14.29 -
P/NAPS 1.41 1.36 0.73 0.82 0.32 0.59 1.35 0.72%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 21/05/13 25/05/12 27/05/11 31/05/10 19/05/09 28/05/08 07/05/07 -
Price 0.125 0.15 0.08 0.10 0.08 0.19 0.39 -
P/RPS 1.46 3.11 0.80 0.47 0.34 0.55 1.37 1.06%
P/EPS -32.92 -16.49 38.05 -28.86 -2.51 3.64 6.87 -
EY -3.04 -6.06 2.63 -3.47 -39.84 27.50 14.56 -
DY 0.00 0.00 0.00 0.00 44.65 5.26 12.82 -
P/NAPS 1.10 1.28 0.65 0.55 0.43 0.66 1.50 -5.03%

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