[AIM] QoQ Annualized Quarter Result on 30-Sep-2008 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -28.16%
YoY- -32.66%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 44,296 45,852 46,279 50,536 50,754 53,916 50,780 -8.71%
PBT -1,960 -1,924 -2,980 5,773 8,116 9,212 9,247 -
Tax -132 -132 -119 -597 -1,058 -1,020 -1,024 -74.51%
NP -2,092 -2,056 -3,099 5,176 7,058 8,192 8,223 -
-
NP to SH -2,230 -2,168 -3,368 5,056 7,038 8,188 8,026 -
-
Tax Rate - - - 10.34% 13.04% 11.07% 11.07% -
Total Cost 46,388 47,908 49,378 45,360 43,696 45,724 42,557 5.92%
-
Net Worth 34,081 34,800 31,541 38,726 46,506 44,971 43,383 -14.87%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 1,675 2,151 6,200 - 3,873 -
Div Payout % - - 0.00% 42.55% 88.11% - 48.26% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 34,081 34,800 31,541 38,726 46,506 44,971 43,383 -14.87%
NOSH 185,833 186,896 167,596 161,361 155,022 155,075 154,942 12.89%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -4.72% -4.48% -6.70% 10.24% 13.91% 15.19% 16.19% -
ROE -6.54% -6.23% -10.68% 13.06% 15.13% 18.21% 18.50% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.84 24.53 27.61 31.32 32.74 34.77 32.77 -19.12%
EPS -1.20 -1.16 -2.01 3.13 4.54 5.28 5.18 -
DPS 0.00 0.00 1.00 1.33 4.00 0.00 2.50 -
NAPS 0.1834 0.1862 0.1882 0.24 0.30 0.29 0.28 -24.59%
Adjusted Per Share Value based on latest NOSH - 170,625
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.35 11.75 11.86 12.95 13.01 13.82 13.01 -8.70%
EPS -0.57 -0.56 -0.86 1.30 1.80 2.10 2.06 -
DPS 0.00 0.00 0.43 0.55 1.59 0.00 0.99 -
NAPS 0.0873 0.0892 0.0808 0.0992 0.1192 0.1152 0.1112 -14.91%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.07 0.06 0.21 0.14 0.25 0.17 0.18 -
P/RPS 0.29 0.24 0.76 0.45 0.76 0.49 0.55 -34.75%
P/EPS -5.83 -5.17 -10.45 4.47 5.51 3.22 3.47 -
EY -17.14 -19.33 -9.57 22.38 18.16 31.06 28.78 -
DY 0.00 0.00 4.76 9.52 16.00 0.00 13.89 -
P/NAPS 0.38 0.32 1.12 0.58 0.83 0.59 0.64 -29.37%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 19/05/09 25/02/09 26/11/08 28/08/08 28/05/08 28/02/08 -
Price 0.10 0.08 0.10 0.13 0.22 0.19 0.18 -
P/RPS 0.42 0.33 0.36 0.42 0.67 0.55 0.55 -16.46%
P/EPS -8.33 -6.90 -4.98 4.15 4.85 3.60 3.47 -
EY -12.00 -14.50 -20.10 24.10 20.64 27.79 28.78 -
DY 0.00 0.00 10.00 10.26 18.18 0.00 13.89 -
P/NAPS 0.55 0.43 0.53 0.54 0.73 0.66 0.64 -9.61%

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