[AIM] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 4.15%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 11,634 13,897 17,061 17,420 17,464 15,209 11,619 0.08%
PBT -1,587 -1,860 -577 -664 -696 -1,214 -5,066 -53.90%
Tax -93 -68 -81 -76 -76 -76 -73 17.53%
NP -1,680 -1,928 -658 -740 -772 -1,290 -5,139 -52.57%
-
NP to SH -1,680 -1,928 -658 -740 -772 -1,290 -5,139 -52.57%
-
Tax Rate - - - - - - - -
Total Cost 13,314 15,825 17,719 18,160 18,236 16,499 16,758 -14.23%
-
Net Worth 26,059 25,721 25,088 24,425 23,119 24,253 25,292 2.01%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 26,059 25,721 25,088 24,425 23,119 24,253 25,292 2.01%
NOSH 266,058 266,058 226,428 217,500 203,333 214,444 221,666 12.95%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin -14.44% -13.87% -3.86% -4.25% -4.42% -8.48% -44.23% -
ROE -6.45% -7.50% -2.62% -3.03% -3.34% -5.32% -20.32% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.81 5.74 7.53 8.01 8.59 7.09 5.24 -5.55%
EPS -0.69 -0.80 -0.29 -0.34 -0.38 -0.60 -2.32 -55.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.1077 0.1063 0.1108 0.1123 0.1137 0.1131 0.1141 -3.77%
Adjusted Per Share Value based on latest NOSH - 217,500
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 2.98 3.56 4.37 4.46 4.48 3.90 2.98 0.00%
EPS -0.43 -0.49 -0.17 -0.19 -0.20 -0.33 -1.32 -52.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0668 0.0659 0.0643 0.0626 0.0592 0.0622 0.0648 2.04%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.20 0.15 0.155 0.155 0.16 0.16 0.15 -
P/RPS 4.16 2.61 2.06 1.94 1.86 2.26 2.86 28.40%
P/EPS -28.81 -18.83 -53.34 -45.56 -42.14 -26.60 -6.47 170.90%
EY -3.47 -5.31 -1.87 -2.20 -2.37 -3.76 -15.46 -63.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.86 1.41 1.40 1.38 1.41 1.41 1.31 26.35%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 22/05/14 27/02/14 28/11/13 28/08/13 21/05/13 27/02/13 27/11/12 -
Price 0.19 0.175 0.155 0.15 0.125 0.13 0.13 -
P/RPS 3.95 3.05 2.06 1.87 1.46 1.83 2.48 36.42%
P/EPS -27.37 -21.96 -53.34 -44.09 -32.92 -21.61 -5.61 187.93%
EY -3.65 -4.55 -1.87 -2.27 -3.04 -4.63 -17.83 -65.29%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.76 1.65 1.40 1.34 1.10 1.15 1.14 33.61%

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