T-O (am): 0.000 (08:59:00)
Last updated: 12:22
Select columns required and click "Update" to save your preferences
Ann. Date | Qtr. Date | Q | FYE | Revenue [M] | PBT [M] | NP [M] | NPM | DPS | EPS | R. QoQ | R. YoY | E. QoQ | E. YoY | TTM EPS |
Adj. [M] |
NP [M] (adj) |
NPM (adj) |
EPS (adj) |
E. QoQ (adj) |
E. YoY (adj) |
TTM EPS (adj) |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
23 Feb 23 | Q4 Dec 22 | 4 | 31 Dec 22 | 0.37 | -1.98 | -1.99 | -532.9% | 0.00 | -0.75 | 15.6% | 60.4% | 101.1% | 4.6% | ||||||||
25 Nov 22 | Q3 Sep 22 | 3 | 31 Dec 22 | 0.44 | -0.99 | -0.99 | -223.7% | 0.00 | -0.37 | 74.7% | 73.7% | 44.0% | 37.6% | ||||||||
26 Aug 22 | Q2 Jun 22 | 2 | 31 Dec 22 | 1.75 | -0.69 | -0.69 | -39.2% | 0.00 | -0.26 | 18.8% | 16.0% | 20.7% | 12.2% | ||||||||
30 May 22 | Q1 Mar 22 | 1 | 31 Dec 22 | 1.48 | -0.87 | -0.87 | -58.8% | 0.00 | -0.33 | 56.4% | 51.4% | 58.5% | 30.9% | ||||||||
28 Feb 22 | Q4 Dec 21 | 4 | 31 Dec 21 | 0.94 | -2.10 | -2.09 | -221.4% | 0.00 | -0.79 | 43.8% | 69.5% | 31.7% | 97.7% | ||||||||
25 Nov 21 | Q3 Sep 21 | 3 | 31 Dec 21 | 1.68 | -1.59 | -1.59 | -94.4% | 0.00 | -0.66 | 19.5% | 38.8% | 102.4% | 109.9% | ||||||||
23 Aug 21 | Q2 Jun 21 | 2 | 31 Dec 21 | 2.09 | -0.78 | -0.78 | -37.5% | 0.00 | -0.32 | 31.3% | 19.0% | 18.2% | 16.1% | ||||||||
04 Jun 21 | Q1 Mar 21 | 1 | 31 Dec 21 | 3.04 | -0.66 | -0.66 | -21.8% | 0.00 | -0.27 | 1.9% | 6.5% | 37.3% | 36.7% | ||||||||
26 Mar 21 | Q4 Dec 20 | 4 | 31 Dec 20 | 3.10 | -1.08 | -1.06 | -34.1% | 0.00 | -0.44 | 12.8% | 87.5% | 39.8% | 14.2% | ||||||||
20 Nov 20 | Q3 Sep 20 | 3 | 31 Dec 20 | 2.75 | -0.76 | -0.76 | -27.5% | 0.00 | -0.31 | 56.5% | 109.5% | 19.1% | 5.6% | ||||||||
21 Aug 20 | Q2 Jun 20 | 2 | 31 Dec 20 | 1.75 | -0.93 | -0.93 | -53.2% | 0.00 | -0.39 | 46.0% | 75.2% | 10.9% | 32.6% | ||||||||
28 May 20 | Q1 Mar 20 | 1 | 31 Dec 20 | 3.25 | -1.05 | -1.05 | -32.2% | 0.00 | -0.43 | 96.6% | 232.3% | 13.2% | 7.9% | ||||||||
26 Feb 20 | Q4 Dec 19 | 4 | 31 Dec 19 | 1.65 | -0.94 | -0.93 | -56.0% | 0.00 | -0.38 | 26.1% | 39.7% | 15.6% | 180.7% | ||||||||
20 Nov 19 | Q3 Sep 19 | 3 | 31 Dec 19 | 1.31 | -0.80 | -0.80 | -61.1% | 0.00 | -0.33 | 30.8% | 24.3% | 42.2% | 17.3% | ||||||||
23 Aug 19 | Q2 Jun 19 | 2 | 31 Dec 19 | 1.00 | -1.39 | -1.39 | -138.2% | 0.00 | -0.57 | 2.5% | 37.4% | 42.6% | 10.1% | ||||||||
24 May 19 | Q1 Mar 19 | 1 | 31 Dec 19 | 0.98 | -0.97 | -0.97 | -99.3% | 0.00 | -0.40 | 64.3% | 71.9% | 184.7% | 18.0% | ||||||||
22 Feb 19 | Q4 Dec 18 | 4 | 31 Dec 18 | 2.74 | 1.15 | 1.15 | 41.9% | 0.00 | 0.47 | 58.4% | 11.2% | 218.4% | 205.7% | ||||||||
22 Nov 18 | Q3 Sep 18 | 3 | 31 Dec 18 | 1.73 | -0.97 | -0.97 | -56.0% | 0.00 | -0.40 | 8.1% | 28.5% | 23.0% | 76.2% | ||||||||
24 Aug 18 | Q2 Jun 18 | 2 | 31 Dec 18 | 1.60 | -1.26 | -1.26 | -78.6% | 0.00 | -0.52 | 54.0% | 38.8% | 6.2% | 190.5% | ||||||||
07 May 18 | Q1 Mar 18 | 1 | 31 Dec 18 | 3.48 | -1.18 | -1.18 | -34.0% | 0.00 | -0.49 | 12.7% | 19.8% | 9.1% | 2853.5% | ||||||||
28 Feb 18 | Q4 Dec 17 | 4 | 31 Dec 17 | 3.09 | -1.08 | -1.08 | -35.1% | 0.00 | -0.45 | 27.5% | 17.9% | 97.3% | 108600.0% | ||||||||
23 Nov 17 | Q3 Sep 17 | 3 | 31 Dec 17 | 2.42 | -0.55 | -0.55 | -22.7% | 0.00 | 0.22 | 7.4% | 12.5% | 27.0% | 41.8% | ||||||||
21 Aug 17 | Q2 Jun 17 | 2 | 31 Dec 17 | 2.61 | -0.45 | -0.43 | -16.6% | 0.00 | -0.18 | 39.7% | 10.3% | 1107.0% | 41.3% | ||||||||
09 May 17 | Q1 Mar 17 | 1 | 31 Dec 17 | 4.33 | 0.06 | 0.04 | 1.0% | 0.00 | 0.02 | 15.3% | 25.2% | 4200.0% | 48.2% | ||||||||
22 Feb 17 | Q4 Dec 16 | 4 | 31 Dec 16 | 3.76 | 0.08 | 0.00 | 0.0% | 0.00 | 0.00 | 74.8% | 22.0% | 100.3% | 100.6% | ||||||||
25 Nov 16 | Q3 Sep 16 | 3 | 31 Dec 16 | 2.15 | -0.39 | -0.39 | -18.0% | 0.00 | -0.16 | 26.1% | 65.1% | 47.4% | 165.5% | ||||||||
19 Aug 16 | Q2 Jun 16 | 2 | 31 Dec 16 | 2.91 | -0.74 | -0.74 | -25.3% | 0.00 | -0.30 | 15.8% | 61.9% | 989.2% | 700.0% | ||||||||
19 May 16 | Q1 Mar 16 | 1 | 31 Dec 16 | 3.46 | 0.08 | 0.08 | 2.4% | 0.00 | 0.03 | 28.2% | 42.5% | 148.8% | 2.5% | ||||||||
25 Feb 16 | Q4 Dec 15 | 4 | 31 Dec 15 | 4.82 | -0.05 | -0.17 | -3.5% | 0.00 | -0.07 | 21.7% | 3.6% | 128.7% | 155.6% | ||||||||
30 Nov 15 | Q3 Sep 15 | 3 | 31 Dec 15 | 6.16 | 0.59 | 0.59 | 9.6% | 0.00 | 0.24 | 19.5% | 106.6% | 381.3% | 640.0% | ||||||||
07 Aug 15 | Q2 Jun 15 | 2 | 31 Dec 15 | 7.65 | 0.13 | 0.12 | 1.6% | 0.00 | 0.05 | 215.1% | 216.7% | 51.9% | 125.1% | ||||||||
28 May 15 | Q1 Mar 15 | 1 | 31 Dec 15 | 2.43 | 0.08 | 0.08 | 3.3% | 0.00 | 0.03 | 51.4% | 12.2% | 73.5% | 73.8% | ||||||||
27 Feb 15 | 31/12/14 | 4 | 31/12/14 | 5.00 | 0.38 | 0.31 | 6.1% | 0.00 | 0.13 | 67.8% | 115.5% | 282.5% | 122.1% |
EPS | -4.65 sen |
Trailing PE (Sector Median: 19.5) | 0.0 |
PEG | 0.0 |
Altman Z | -0.9 |
Beaver | -1.325 |
Current Ratio | 1.33 |
Debt-Equity (DE) Ratio | 0.32 |
FCF Yield | -19.61 % |
Revenue QoQ | -15.58 % |
Revenue YoY | -60.38% |
Profit QoQ | -101.11 % |
Profit YoY | 4.64 % |
Profit Margin (Sector Median: -13.6) | -112.21 % |
ROE (ROIC: -44.08) | -52.72 % |
Dividend Per Share (DPS) | 0.0 sen |
Dividend Yield (DY) | 0.0 % |
Ratios below have been recalculated after adjusting for One Off Gain/Loss detected from Quarterly reports
EPS | |
Trailing PE (Sector Median: 19.5) | |
Profit QoQ | |
Profit YoY | |
Profit Margin (Sector Median: -13.6) | |
ROE (ROIC: -44.01) | |
Altman Z |
Discounted Cash Flow (DCF) 5% Growth | |
Discounted Cash Flow (DCF) 10% Growth | |
Relative Valuation |
Graham Formula | |
Graham Number | |
Net Tangible Asset (NTA) | 0.03 | Consistent QR FV |
Forward PE FV Calculator | |
Latest Profit (adjusted) [M] | -1.97 |
Expected Profit (Next QR) [M] | |
Expected Profit (After QR above) [M] | |
Expected Profit (After QR above) [M] | |
Estimated Fair Value |
Growth/Risk Fair Value Calculator | |
Expected growth (%) | |
Estimated downside / risk (%) | |
Estimated New DCF Fair Value |
Contract/Award Contribution Calculator | |
Contract/Award Value (in Million) | |
Estimated Contribution to Stock Price | |
Estimated New DCF Fair Value |
Profit-Based Calculator | |
Expected Profit (M) | |
for Year | |
Estimated New DCF Fair Value |
Revenue-Based Calculator | |
Expected Revenue (M) | |
for Year | |
Estimated New DCF Fair Value |
Market Pricing | |
Expected Profit (M) | 0.0 |
Expected Revenue (M) | 0.0 |
Expected Growth (%) | 0.0 |
MR CHOONG MUN KIT added 30000.0 units announced on 04 Nov 2022 at ~RM0.11
MR MAK SIEW WEI added 40380066.0 units announced on 05 Feb 2021 at ~RM0.245
Market Cap: 19 M.
Number of Shares: 97 M.
Adjusted Float: 36.8%.
Stock highly correlated with
AVI (89%)
LKL (86%)
SUPERMX (85%)
SCIB (84%)
The AIM Group is a regional BPO (Business Process Outsourcing) solution provider offering a broad spectrum of loyalty management services from consultation, technology infrastructure and technical support to procurement and logistics for companies aiming to build and nurture a life long relationship with their customers.
Sectors: Industrial Services, Industrial Products & Services, Penny Stocks
Share Registrar: BOARDROOM.COM SDN BHD
Code: 0122
Website: https://www2.aim-net.com.my
Related Links: Bursa | Annual Report | Announcement
No warrants listed
Updated on 01-Apr-2022
Shareholder | Value (M) |
---|---|
Mak Siew Wei | 13.99 |
CG Assets Pte Ltd | 9.24 |
Sanston Financial Group Limited | 5.07 |
Chong Loong Men | 4.47 |
KGI Securities Pte Ltd | 2.16 |
Eric Tan Chwee Kuang | 0.89 |
Barclays Bank Plc | 0.88 |
Maybank Kim Eng Securities Pte Ltd | 0.7 |
Michael Heng Chun Hong | 0.64 |
Sean Koh Wei Zhong | 0.59 |
Tai Tean Seng | 0.51 |
Morgan Stanley & Co International PLC | 0.49 |
Quek Jia Yi | 0.48 |
Muruga Vadivale | 0.41 |
Tan Yoke Theng | 0.39 |
Seik Yee Kok | 0.39 |
Ooi Han Ewe | 0.33 |
Pang Mei Chea & See Kiew | 0.32 |
Kwong Ming Kwei | 0.3 |
Swee Yok Chin | 0.3 |
Chung Shan Hui | 0.29 |
Tai Yok Yen | 0.28 |
Lai Siyong Sin | 0.26 |
Quek Yong Wah | 0.23 |
Tan Yoke Wu | 0.21 |
Gan Boon Guat | 0.21 |
Wong Inn Lai | 0.2 |
Lazarus Corporate Finance Pty Ltd | 0.19 |
Lai Tze Jin | 0.18 |
Chee Eileen | 0.17 |