[AIM] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
27-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -256.75%
YoY- -510.0%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 7,346 14,337 16,682 19,664 23,726 26,253 26,570 -57.46%
PBT -1,376 2,848 -694 -1,336 917 -221 800 -
Tax -78 0 0 0 -166 -250 -482 -70.20%
NP -1,454 2,848 -694 -1,336 751 -472 318 -
-
NP to SH -1,454 2,853 -690 -1,312 837 -585 206 -
-
Tax Rate - 0.00% - - 18.10% - 60.25% -
Total Cost 8,800 11,489 17,376 21,000 22,975 26,725 26,252 -51.64%
-
Net Worth 26,279 29,042 26,672 25,215 25,103 31,417 31,329 -11.02%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 26,279 29,042 26,672 25,215 25,103 31,417 31,329 -11.02%
NOSH 220,461 218,367 215,625 205,000 200,666 190,869 171,666 18.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin -19.79% 19.86% -4.16% -6.79% 3.17% -1.80% 1.20% -
ROE -5.53% 9.82% -2.59% -5.20% 3.33% -1.86% 0.66% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 3.33 6.57 7.74 9.59 11.82 13.75 15.48 -63.99%
EPS -0.67 1.31 -0.32 -0.64 0.43 -0.31 0.12 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1192 0.133 0.1237 0.123 0.1251 0.1646 0.1825 -24.66%
Adjusted Per Share Value based on latest NOSH - 205,000
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 1.88 3.67 4.28 5.04 6.08 6.73 6.81 -57.50%
EPS -0.37 0.73 -0.18 -0.34 0.21 -0.15 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0673 0.0744 0.0684 0.0646 0.0643 0.0805 0.0803 -11.07%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 0.12 0.06 0.075 0.09 0.10 0.13 0.10 -
P/RPS 3.60 0.91 0.97 0.94 0.85 0.95 0.65 212.06%
P/EPS -18.19 4.59 -23.44 -14.06 23.97 -42.39 83.33 -
EY -5.50 21.78 -4.27 -7.11 4.17 -2.36 1.20 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.01 0.45 0.61 0.73 0.80 0.79 0.55 49.79%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 28/02/12 18/11/11 26/08/11 27/05/11 28/02/11 18/11/10 05/08/10 -
Price 0.11 0.09 0.06 0.08 0.09 0.11 0.09 -
P/RPS 3.30 1.37 0.78 0.83 0.76 0.80 0.58 217.69%
P/EPS -16.68 6.89 -18.75 -12.50 21.58 -35.87 75.00 -
EY -6.00 14.52 -5.33 -8.00 4.63 -2.79 1.33 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.68 0.49 0.65 0.72 0.67 0.49 52.01%

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