[AIM] YoY Cumulative Quarter Result on 31-Dec-2021 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -68.89%
YoY- -35.02%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Cumulative Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 3,529 4,046 7,752 10,851 4,944 9,551 12,457 -18.95%
PBT -4,748 -4,531 -5,139 -3,821 -4,097 -2,259 -2,025 15.25%
Tax 4 -9 15 26 14 -5 0 -
NP -4,744 -4,540 -5,124 -3,795 -4,083 -2,264 -2,025 15.23%
-
NP to SH -4,731 -4,540 -5,124 -3,795 -4,083 -2,264 -2,025 15.18%
-
Tax Rate - - - - - - - -
Total Cost 8,273 8,586 12,876 14,646 9,027 11,815 14,482 -8.90%
-
Net Worth 7,613 8,620 12,424 19,575 19,913 23,930 26,568 -18.79%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 7,613 8,620 12,424 19,575 19,913 23,930 26,568 -18.79%
NOSH 390,216 266,058 266,058 266,058 266,058 266,058 266,058 6.58%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin -134.43% -112.21% -66.10% -34.97% -82.58% -23.70% -16.26% -
ROE -62.14% -52.67% -41.24% -19.39% -20.50% -9.46% -7.62% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 3.55 1.52 2.91 4.48 2.04 3.95 5.15 -6.00%
EPS -4.75 -1.71 -1.93 -1.57 -1.69 -0.94 -0.84 33.45%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0765 0.0324 0.0467 0.0809 0.0823 0.0989 0.1098 -5.84%
Adjusted Per Share Value based on latest NOSH - 266,058
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 0.92 1.05 2.02 2.82 1.29 2.48 3.24 -18.91%
EPS -1.23 -1.18 -1.33 -0.99 -1.06 -0.59 -0.53 15.05%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0198 0.0224 0.0323 0.0509 0.0518 0.0622 0.0691 -18.79%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 0.075 0.075 0.13 0.265 0.27 0.28 0.255 -
P/RPS 2.12 4.93 4.46 5.91 13.21 7.09 4.95 -13.17%
P/EPS -1.58 -4.40 -6.75 -16.90 -16.00 -29.93 -30.47 -38.92%
EY -63.38 -22.75 -14.81 -5.92 -6.25 -3.34 -3.28 63.77%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.98 2.31 2.78 3.28 3.28 2.83 2.32 -13.37%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 22/02/24 23/02/23 28/02/22 26/03/21 26/02/20 22/02/19 28/02/18 -
Price 0.08 0.09 0.13 0.26 0.27 0.28 0.255 -
P/RPS 2.26 5.92 4.46 5.80 13.21 7.09 4.95 -12.24%
P/EPS -1.68 -5.27 -6.75 -16.58 -16.00 -29.93 -30.47 -38.29%
EY -59.42 -18.96 -14.81 -6.03 -6.25 -3.34 -3.28 62.02%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.05 2.78 2.78 3.21 3.28 2.83 2.32 -12.37%

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