[AIM] QoQ Quarter Result on 30-Sep-2007 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 27.67%
YoY- -9.39%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 11,898 13,479 14,531 13,127 12,096 11,026 11,597 1.72%
PBT 1,755 2,303 2,703 2,385 1,881 2,278 2,431 -19.54%
Tax -274 -255 -210 -323 -253 -238 115 -
NP 1,481 2,048 2,493 2,062 1,628 2,040 2,546 -30.33%
-
NP to SH 1,472 2,047 2,395 2,035 1,594 2,002 2,511 -29.97%
-
Tax Rate 15.61% 11.07% 7.77% 13.54% 13.45% 10.45% -4.73% -
Total Cost 10,417 11,431 12,038 11,065 10,468 8,986 9,051 9.83%
-
Net Worth 46,484 44,971 43,264 41,942 38,689 40,350 40,199 10.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 3,098 - 1,545 - - 2,327 3,092 0.12%
Div Payout % 210.53% - 64.52% - - 116.28% 123.15% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,484 44,971 43,264 41,942 38,689 40,350 40,199 10.17%
NOSH 154,947 155,075 154,516 155,343 154,757 155,193 154,615 0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 12.45% 15.19% 17.16% 15.71% 13.46% 18.50% 21.95% -
ROE 3.17% 4.55% 5.54% 4.85% 4.12% 4.96% 6.25% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 7.68 8.69 9.40 8.45 7.82 7.10 7.50 1.59%
EPS 0.95 1.32 1.55 1.31 1.03 1.29 1.62 -29.96%
DPS 2.00 0.00 1.00 0.00 0.00 1.50 2.00 0.00%
NAPS 0.30 0.29 0.28 0.27 0.25 0.26 0.26 10.01%
Adjusted Per Share Value based on latest NOSH - 155,343
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 3.09 3.50 3.78 3.41 3.14 2.87 3.01 1.76%
EPS 0.38 0.53 0.62 0.53 0.41 0.52 0.65 -30.10%
DPS 0.81 0.00 0.40 0.00 0.00 0.61 0.80 0.83%
NAPS 0.1208 0.1169 0.1125 0.109 0.1006 0.1049 0.1045 10.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.17 0.18 0.34 0.34 0.35 0.42 -
P/RPS 3.26 1.96 1.91 4.02 4.35 4.93 5.60 -30.30%
P/EPS 26.32 12.88 11.61 25.95 33.01 27.13 25.86 1.18%
EY 3.80 7.76 8.61 3.85 3.03 3.69 3.87 -1.21%
DY 8.00 0.00 5.56 0.00 0.00 4.29 4.76 41.40%
P/NAPS 0.83 0.59 0.64 1.26 1.36 1.35 1.62 -35.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 20/11/07 10/08/07 07/05/07 15/02/07 -
Price 0.22 0.19 0.18 0.31 0.30 0.39 0.40 -
P/RPS 2.87 2.19 1.91 3.67 3.84 5.49 5.33 -33.83%
P/EPS 23.16 14.39 11.61 23.66 29.13 30.23 24.63 -4.02%
EY 4.32 6.95 8.61 4.23 3.43 3.31 4.06 4.22%
DY 9.09 0.00 5.56 0.00 0.00 3.85 5.00 49.01%
P/NAPS 0.73 0.66 0.64 1.15 1.20 1.50 1.54 -39.23%

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