[AIM] QoQ Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
15-Apr-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ--%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Revenue 42,085 38,322 39,868 36,424 0 0 33,724 15.89%
PBT 10,349 9,830 10,224 8,774 0 0 8,932 10.30%
Tax -1,708 -1,362 -1,508 -1,147 0 0 -792 66.84%
NP 8,641 8,468 8,716 7,627 0 0 8,140 4.05%
-
NP to SH 8,640 8,466 8,716 7,627 0 0 8,140 4.05%
-
Tax Rate 16.50% 13.86% 14.75% 13.07% - - 8.87% -
Total Cost 33,444 29,854 31,152 28,797 0 0 25,584 19.53%
-
Net Worth 37,205 38,763 21,550 21,385 0 0 0 -
Dividend
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Div 3,100 4,651 - - - - - -
Div Payout % 35.89% 54.95% - - - - - -
Equity
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Net Worth 37,205 38,763 21,550 21,385 0 0 0 -
NOSH 155,023 155,054 119,725 4,860 4,861 4,861 4,861 903.53%
Ratio Analysis
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
NP Margin 20.53% 22.10% 21.86% 20.94% 0.00% 0.00% 24.14% -
ROE 23.22% 21.84% 40.44% 35.66% 0.00% 0.00% 0.00% -
Per Share
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 27.15 24.72 33.30 749.40 0.00 0.00 693.70 -88.44%
EPS 5.57 5.46 7.28 156.92 0.00 0.00 167.44 -89.63%
DPS 2.00 3.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.24 0.25 0.18 4.40 0.00 0.00 0.00 -
Adjusted Per Share Value based on latest NOSH - 4,860
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
RPS 10.94 9.96 10.36 9.47 0.00 0.00 8.77 15.86%
EPS 2.25 2.20 2.27 1.98 0.00 0.00 2.12 4.04%
DPS 0.81 1.21 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.0967 0.1008 0.056 0.0556 0.00 0.00 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 29/09/06 30/06/06 - - - - - -
Price 0.48 0.48 0.00 0.00 0.00 0.00 0.00 -
P/RPS 1.77 1.94 0.00 0.00 0.00 0.00 0.00 -
P/EPS 8.61 8.79 0.00 0.00 0.00 0.00 0.00 -
EY 11.61 11.38 0.00 0.00 0.00 0.00 0.00 -
DY 4.17 6.25 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.00 1.92 0.00 0.00 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 30/06/05 31/03/05 CAGR
Date 06/11/06 07/08/06 25/05/06 15/04/06 - - - -
Price 0.46 0.50 0.53 0.00 0.00 0.00 0.00 -
P/RPS 1.69 2.02 1.59 0.00 0.00 0.00 0.00 -
P/EPS 8.25 9.16 7.28 0.00 0.00 0.00 0.00 -
EY 12.12 10.92 13.74 0.00 0.00 0.00 0.00 -
DY 4.35 6.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.00 2.94 0.00 0.00 0.00 0.00 -

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 ⃤ & 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