[AIM] YoY TTM Result on 30-Sep-2012 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
27-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -127.89%
YoY- -250.44%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 21,243 10,487 17,061 11,619 14,789 33,523 40,687 -10.26%
PBT 1,171 -1,392 -577 -5,066 3,217 -521 -8,173 -
Tax -69 -120 -81 -73 24 61 183 -
NP 1,102 -1,512 -658 -5,139 3,241 -460 -7,990 -
-
NP to SH 1,102 -1,512 -658 -5,139 3,416 -617 -8,295 -
-
Tax Rate 5.89% - - - -0.75% - - -
Total Cost 20,141 11,999 17,719 16,758 11,548 33,983 48,677 -13.67%
-
Net Worth 316,881 25,624 25,088 25,292 28,991 30,763 36,719 43.19%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - - - - - 1,870 -
Div Payout % - - - - - - 0.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 316,881 25,624 25,088 25,292 28,991 30,763 36,719 43.19%
NOSH 266,058 266,058 226,428 221,666 217,982 186,896 200,000 4.86%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 5.19% -14.42% -3.86% -44.23% 21.91% -1.37% -19.64% -
ROE 0.35% -5.90% -2.62% -20.32% 11.78% -2.01% -22.59% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 8.78 4.33 7.53 5.24 6.78 17.94 20.34 -13.06%
EPS 0.46 -0.62 -0.29 -2.32 1.57 -0.33 -4.15 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.94 -
NAPS 1.3096 0.1059 0.1108 0.1141 0.133 0.1646 0.1836 38.72%
Adjusted Per Share Value based on latest NOSH - 221,666
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 5.52 2.73 4.43 3.02 3.84 8.71 10.58 -10.27%
EPS 0.29 -0.39 -0.17 -1.34 0.89 -0.16 -2.16 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.49 -
NAPS 0.8237 0.0666 0.0652 0.0657 0.0754 0.08 0.0954 43.20%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.24 0.21 0.155 0.15 0.06 0.13 0.08 -
P/RPS 2.73 4.85 2.06 2.86 0.88 0.72 0.39 38.28%
P/EPS 52.70 -33.61 -53.34 -6.47 3.83 -39.38 -1.93 -
EY 1.90 -2.98 -1.87 -15.46 26.12 -2.54 -51.84 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 11.69 -
P/NAPS 0.18 1.98 1.40 1.31 0.45 0.79 0.44 -13.83%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/11/15 26/11/14 28/11/13 27/11/12 18/11/11 18/11/10 20/11/09 -
Price 0.215 0.205 0.155 0.13 0.09 0.11 0.09 -
P/RPS 2.45 4.73 2.06 2.48 1.33 0.61 0.44 33.11%
P/EPS 47.21 -32.81 -53.34 -5.61 5.74 -33.32 -2.17 -
EY 2.12 -3.05 -1.87 -17.83 17.41 -3.00 -46.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 10.39 -
P/NAPS 0.16 1.94 1.40 1.14 0.68 0.67 0.49 -17.01%

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