[AIM] QoQ Cumulative Quarter Result on 31-Mar-2016 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
19-May-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Mar-2016 [#1]
Profit Trend
QoQ- -86.74%
YoY- 2.47%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 12,287 8,526 6,361 3,461 21,062 16,242 10,083 14.01%
PBT -1,019 -1,043 -754 83 747 795 203 -
Tax -69 0 0 0 -121 2 1 -
NP -1,088 -1,043 -754 83 626 797 204 -
-
NP to SH -1,088 -1,043 -754 83 626 797 204 -
-
Tax Rate - - - 0.00% 16.20% -0.25% -0.49% -
Total Cost 13,375 9,569 7,115 3,378 20,436 15,445 9,879 22.27%
-
Net Worth 28,769 28,769 28,769 29,592 29,423 316,881 26,180 6.45%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 28,769 28,769 28,769 29,592 29,423 316,881 26,180 6.45%
NOSH 266,058 266,058 266,058 266,058 266,058 266,058 266,058 0.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin -8.85% -12.23% -11.85% 2.40% 2.97% 4.91% 2.02% -
ROE -3.78% -3.63% -2.62% 0.28% 2.13% 0.25% 0.78% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 5.08 3.52 2.63 1.43 8.70 6.71 4.17 13.99%
EPS -0.45 -0.43 -0.31 0.03 0.26 0.33 0.08 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1189 0.1189 0.1189 0.1223 0.1216 1.3096 0.1082 6.45%
Adjusted Per Share Value based on latest NOSH - 266,058
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 3.19 2.22 1.65 0.90 5.47 4.22 2.62 13.95%
EPS -0.28 -0.27 -0.20 0.02 0.16 0.21 0.05 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0748 0.0748 0.0748 0.0769 0.0765 0.8237 0.0681 6.42%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 0.23 0.205 0.25 0.195 0.21 0.24 0.21 -
P/RPS 4.53 5.82 9.51 13.63 2.41 3.58 5.04 -6.83%
P/EPS -51.15 -47.56 -80.23 568.48 81.17 72.86 249.08 -
EY -1.95 -2.10 -1.25 0.18 1.23 1.37 0.40 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.93 1.72 2.10 1.59 1.73 0.18 1.94 -0.34%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 22/02/17 25/11/16 19/08/16 19/05/16 25/02/16 30/11/15 07/08/15 -
Price 0.25 0.195 0.195 0.205 0.20 0.215 0.27 -
P/RPS 4.92 5.53 7.42 14.33 2.30 3.20 6.48 -16.70%
P/EPS -55.60 -45.24 -62.58 597.63 77.31 65.27 320.25 -
EY -1.80 -2.21 -1.60 0.17 1.29 1.53 0.31 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.10 1.64 1.64 1.68 1.64 0.16 2.50 -10.92%

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