[AIM] QoQ Quarter Result on 30-Sep-2006 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 9.35%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Quarter Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 12,096 11,026 11,597 12,403 9,194 9,967 10,314 11.24%
PBT 1,881 2,278 2,431 2,847 2,359 2,556 2,370 -14.31%
Tax -253 -238 115 -599 -304 -377 -321 -14.71%
NP 1,628 2,040 2,546 2,248 2,055 2,179 2,049 -14.25%
-
NP to SH 1,594 2,002 2,511 2,246 2,054 2,179 2,049 -15.45%
-
Tax Rate 13.45% 10.45% -4.73% 21.04% 12.89% 14.75% 13.54% -
Total Cost 10,468 8,986 9,051 10,155 7,139 7,788 8,265 17.11%
-
Net Worth 38,689 40,350 40,199 37,175 38,609 21,550 21,384 48.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - 2,327 3,092 - 2,316 - - -
Div Payout % - 116.28% 123.15% - 112.78% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 38,689 40,350 40,199 37,175 38,609 21,550 21,384 48.64%
NOSH 154,757 155,193 154,615 154,896 154,436 119,725 4,860 911.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 13.46% 18.50% 21.95% 18.12% 22.35% 21.86% 19.87% -
ROE 4.12% 4.96% 6.25% 6.04% 5.32% 10.11% 9.58% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 7.82 7.10 7.50 8.01 5.95 8.32 212.22 -88.99%
EPS 1.03 1.29 1.62 1.45 1.33 1.82 42.16 -91.63%
DPS 0.00 1.50 2.00 0.00 1.50 0.00 0.00 -
NAPS 0.25 0.26 0.26 0.24 0.25 0.18 4.40 -85.29%
Adjusted Per Share Value based on latest NOSH - 154,896
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 3.10 2.83 2.97 3.18 2.36 2.55 2.64 11.33%
EPS 0.41 0.51 0.64 0.58 0.53 0.56 0.53 -15.76%
DPS 0.00 0.60 0.79 0.00 0.59 0.00 0.00 -
NAPS 0.0991 0.1034 0.103 0.0953 0.0989 0.0552 0.0548 48.59%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 0.34 0.35 0.42 0.48 0.48 0.00 0.00 -
P/RPS 4.35 4.93 5.60 5.99 8.06 0.00 0.00 -
P/EPS 33.01 27.13 25.86 33.10 36.09 0.00 0.00 -
EY 3.03 3.69 3.87 3.02 2.77 0.00 0.00 -
DY 0.00 4.29 4.76 0.00 3.13 0.00 0.00 -
P/NAPS 1.36 1.35 1.62 2.00 1.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 07/05/07 15/02/07 06/11/06 07/08/06 25/05/06 15/04/06 -
Price 0.30 0.39 0.40 0.46 0.50 0.53 0.00 -
P/RPS 3.84 5.49 5.33 5.74 8.40 6.37 0.00 -
P/EPS 29.13 30.23 24.63 31.72 37.59 29.12 0.00 -
EY 3.43 3.31 4.06 3.15 2.66 3.43 0.00 -
DY 0.00 3.85 5.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.20 1.50 1.54 1.92 2.00 2.94 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