Highlights

[AIM] YoY Quarter Result on 2021-03-31 [#1]

Stock [AIM]: ADVANCE INFORMATION MARKETING BHD
Announcement Date 04-Jun-2021
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2021
Quarter 31-Mar-2021  [#1]
Profit Trend QoQ -     37.28%    YoY -     36.74%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 3,039 3,250 978 3,478 4,335 3,461 2,429 3.80%
  YoY % -6.49% 232.31% -71.88% -19.77% 25.25% 42.49% -
  Horiz. % 125.11% 133.80% 40.26% 143.19% 178.47% 142.49% 100.00%
PBT -663 -1,048 -971 -1,184 63 83 76 -
  YoY % 36.74% -7.93% 17.99% -1,979.37% -24.10% 9.21% -
  Horiz. % -872.37% -1,378.95% -1,277.63% -1,557.89% 82.89% 109.21% 100.00%
Tax 0 0 0 0 -20 0 5 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -400.00% 0.00% 100.00%
NP -663 -1,048 -971 -1,184 43 83 81 -
  YoY % 36.74% -7.93% 17.99% -2,853.49% -48.19% 2.47% -
  Horiz. % -818.52% -1,293.83% -1,198.77% -1,461.73% 53.09% 102.47% 100.00%
NP to SH -663 -1,048 -971 -1,184 43 83 81 -
  YoY % 36.74% -7.93% 17.99% -2,853.49% -48.19% 2.47% -
  Horiz. % -818.52% -1,293.83% -1,198.77% -1,461.73% 53.09% 102.47% 100.00%
Tax Rate - % - % - % - % 31.75 % - % -6.58 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -482.52% 0.00% 100.00%
Total Cost 3,702 4,298 1,949 4,662 4,292 3,378 2,348 7.88%
  YoY % -13.87% 120.52% -58.19% 8.62% 27.06% 43.87% -
  Horiz. % 157.67% 183.05% 83.01% 198.55% 182.79% 143.87% 100.00%
Net Worth 16,332 17,784 22,236 25,527 28,721 29,592 26,059 -7.48%
  YoY % -8.16% -20.02% -12.89% -11.12% -2.94% 13.56% -
  Horiz. % 62.67% 68.25% 85.33% 97.96% 110.21% 113.56% 100.00%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 16,332 17,784 22,236 25,527 28,721 29,592 26,059 -7.48%
  YoY % -8.16% -20.02% -12.89% -11.12% -2.94% 13.56% -
  Horiz. % 62.67% 68.25% 85.33% 97.96% 110.21% 113.56% 100.00%
NOSH 241,968 241,968 241,968 241,968 241,968 241,968 241,968 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin -21.82 % -32.25 % -99.28 % -34.04 % 0.99 % 2.40 % 3.33 % -
  YoY % 32.34% 67.52% -191.66% -3,538.38% -58.75% -27.93% -
  Horiz. % -655.26% -968.47% -2,981.38% -1,022.22% 29.73% 72.07% 100.00%
ROE -4.06 % -5.89 % -4.37 % -4.64 % 0.15 % 0.28 % 0.31 % -
  YoY % 31.07% -34.78% 5.82% -3,193.33% -46.43% -9.68% -
  Horiz. % -1,309.68% -1,900.00% -1,409.68% -1,496.77% 48.39% 90.32% 100.00%
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.26 1.34 0.40 1.44 1.79 1.43 1.00 3.92%
  YoY % -5.97% 235.00% -72.22% -19.55% 25.17% 43.00% -
  Horiz. % 126.00% 134.00% 40.00% 144.00% 179.00% 143.00% 100.00%
EPS -0.27 -0.43 -0.40 -0.49 0.02 0.03 0.03 -
  YoY % 37.21% -7.50% 18.37% -2,550.00% -33.33% 0.00% -
  Horiz. % -900.00% -1,433.33% -1,333.33% -1,633.33% 66.67% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0675 0.0735 0.0919 0.1055 0.1187 0.1223 0.1077 -7.48%
  YoY % -8.16% -20.02% -12.89% -11.12% -2.94% 13.56% -
  Horiz. % 62.67% 68.25% 85.33% 97.96% 110.21% 113.56% 100.00%
Adjusted Per Share Value based on latest NOSH - 266,058
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 1.14 1.22 0.37 1.31 1.63 1.30 0.91 3.82%
  YoY % -6.56% 229.73% -71.76% -19.63% 25.38% 42.86% -
  Horiz. % 125.27% 134.07% 40.66% 143.96% 179.12% 142.86% 100.00%
EPS -0.25 -0.39 -0.36 -0.45 0.02 0.03 0.03 -
  YoY % 35.90% -8.33% 20.00% -2,350.00% -33.33% 0.00% -
  Horiz. % -833.33% -1,300.00% -1,200.00% -1,500.00% 66.67% 100.00% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.0614 0.0668 0.0836 0.0959 0.1080 0.1112 0.0979 -7.47%
  YoY % -8.08% -20.10% -12.83% -11.20% -2.88% 13.59% -
  Horiz. % 62.72% 68.23% 85.39% 97.96% 110.32% 113.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 0.2950 0.2500 0.2500 0.2500 0.2750 0.1950 0.2700 -
P/RPS 23.49 18.61 61.85 17.39 15.35 13.63 26.90 -2.23%
  YoY % 26.22% -69.91% 255.66% 13.29% 12.62% -49.33% -
  Horiz. % 87.32% 69.18% 229.93% 64.65% 57.06% 50.67% 100.00%
P/EPS -107.66 -57.72 -62.30 -51.09 1,547.47 568.48 806.56 -
  YoY % -86.52% 7.35% -21.94% -103.30% 172.21% -29.52% -
  Horiz. % -13.35% -7.16% -7.72% -6.33% 191.86% 70.48% 100.00%
EY -0.93 -1.73 -1.61 -1.96 0.06 0.18 0.12 -
  YoY % 46.24% -7.45% 17.86% -3,366.67% -66.67% 50.00% -
  Horiz. % -775.00% -1,441.67% -1,341.67% -1,633.33% 50.00% 150.00% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 4.37 3.40 2.72 2.37 2.32 1.59 2.51 9.67%
  YoY % 28.53% 25.00% 14.77% 2.16% 45.91% -36.65% -
  Horiz. % 174.10% 135.46% 108.37% 94.42% 92.43% 63.35% 100.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date - 28/05/20 24/05/19 07/05/18 09/05/17 19/05/16 28/05/15 -
Price 0.3450 0.2350 0.2700 0.2200 0.2900 0.2050 0.2100 -
P/RPS 27.47 17.50 66.80 15.31 16.19 14.33 20.92 4.64%
  YoY % 56.97% -73.80% 336.32% -5.44% 12.98% -31.50% -
  Horiz. % 131.31% 83.65% 319.31% 73.18% 77.39% 68.50% 100.00%
P/EPS -125.91 -54.26 -67.28 -44.96 1,631.88 597.63 627.32 -
  YoY % -132.05% 19.35% -49.64% -102.76% 173.06% -4.73% -
  Horiz. % -20.07% -8.65% -10.72% -7.17% 260.14% 95.27% 100.00%
EY -0.79 -1.84 -1.49 -2.22 0.06 0.17 0.16 -
  YoY % 57.07% -23.49% 32.88% -3,800.00% -64.71% 6.25% -
  Horiz. % -493.75% -1,150.00% -931.25% -1,387.50% 37.50% 106.25% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 5.11 3.20 2.94 2.09 2.44 1.68 1.95 17.40%
  YoY % 59.69% 8.84% 40.67% -14.34% 45.24% -13.85% -
  Horiz. % 262.05% 164.10% 150.77% 107.18% 125.13% 86.15% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

432  434  611 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.625+0.025 
 MMAG 0.16-0.02 
 FINTEC 0.0350.00 
 VSOLAR 0.0150.00 
 SERBADK-WA 0.115+0.01 
 GLOTEC-WA 0.10+0.025 
 PRIVA 0.235+0.005 
 QES 0.89+0.03 
 KANGER 0.06-0.005 
 PICORP 0.21+0.01 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS