[AIM] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
07-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -10.93%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 50,780 48,332 46,244 44,104 43,161 42,085 38,322 20.57%
PBT 9,247 8,725 8,318 9,112 10,193 10,349 9,830 -3.98%
Tax -1,024 -1,085 -982 -952 -1,166 -1,708 -1,362 -17.27%
NP 8,223 7,640 7,336 8,160 9,027 8,641 8,468 -1.93%
-
NP to SH 8,026 7,508 7,192 8,008 8,991 8,640 8,466 -3.48%
-
Tax Rate 11.07% 12.44% 11.81% 10.45% 11.44% 16.50% 13.86% -
Total Cost 42,557 40,692 38,908 35,944 34,134 33,444 29,854 26.58%
-
Net Worth 43,383 41,883 38,750 40,350 40,277 37,205 38,763 7.77%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,873 - 4,650 9,311 5,421 3,100 4,651 -11.45%
Div Payout % 48.26% - 64.66% 116.28% 60.30% 35.89% 54.95% -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 43,383 41,883 38,750 40,350 40,277 37,205 38,763 7.77%
NOSH 154,942 155,123 155,000 155,193 154,912 155,023 155,054 -0.04%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.19% 15.81% 15.86% 18.50% 20.91% 20.53% 22.10% -
ROE 18.50% 17.93% 18.56% 19.85% 22.32% 23.22% 21.84% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 32.77 31.16 29.83 28.42 27.86 27.15 24.72 20.61%
EPS 5.18 4.84 4.64 5.16 5.80 5.57 5.46 -3.43%
DPS 2.50 0.00 3.00 6.00 3.50 2.00 3.00 -11.41%
NAPS 0.28 0.27 0.25 0.26 0.26 0.24 0.25 7.82%
Adjusted Per Share Value based on latest NOSH - 155,193
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 13.01 12.39 11.85 11.30 11.06 10.79 9.82 20.56%
EPS 2.06 1.92 1.84 2.05 2.30 2.21 2.17 -3.39%
DPS 0.99 0.00 1.19 2.39 1.39 0.79 1.19 -11.51%
NAPS 0.1112 0.1073 0.0993 0.1034 0.1032 0.0953 0.0993 7.81%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.18 0.34 0.34 0.35 0.42 0.48 0.48 -
P/RPS 0.55 1.09 1.14 1.23 1.51 1.77 1.94 -56.74%
P/EPS 3.47 7.02 7.33 6.78 7.24 8.61 8.79 -46.09%
EY 28.78 14.24 13.65 14.74 13.82 11.61 11.38 85.30%
DY 13.89 0.00 8.82 17.14 8.33 4.17 6.25 70.05%
P/NAPS 0.64 1.26 1.36 1.35 1.62 2.00 1.92 -51.82%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 20/11/07 10/08/07 07/05/07 15/02/07 06/11/06 07/08/06 -
Price 0.18 0.31 0.30 0.39 0.40 0.46 0.50 -
P/RPS 0.55 0.99 1.01 1.37 1.44 1.69 2.02 -57.89%
P/EPS 3.47 6.40 6.47 7.56 6.89 8.25 9.16 -47.55%
EY 28.78 15.61 15.47 13.23 14.51 12.12 10.92 90.46%
DY 13.89 0.00 10.00 15.38 8.75 4.35 6.00 74.73%
P/NAPS 0.64 1.15 1.20 1.50 1.54 1.92 2.00 -53.11%

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