[AIM] QoQ Quarter Result on 31-Dec-2006 [#4]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
15-Feb-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
31-Dec-2006 [#4]
Profit Trend
QoQ- 11.8%
YoY- 22.55%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
Quarter Result
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Revenue 13,127 12,096 11,026 11,597 12,403 9,194 9,967 20.13%
PBT 2,385 1,881 2,278 2,431 2,847 2,359 2,556 -4.50%
Tax -323 -253 -238 115 -599 -304 -377 -9.78%
NP 2,062 1,628 2,040 2,546 2,248 2,055 2,179 -3.60%
-
NP to SH 2,035 1,594 2,002 2,511 2,246 2,054 2,179 -4.45%
-
Tax Rate 13.54% 13.45% 10.45% -4.73% 21.04% 12.89% 14.75% -
Total Cost 11,065 10,468 8,986 9,051 10,155 7,139 7,788 26.35%
-
Net Worth 41,942 38,689 40,350 40,199 37,175 38,609 21,550 55.82%
Dividend
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Div - - 2,327 3,092 - 2,316 - -
Div Payout % - - 116.28% 123.15% - 112.78% - -
Equity
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Net Worth 41,942 38,689 40,350 40,199 37,175 38,609 21,550 55.82%
NOSH 155,343 154,757 155,193 154,615 154,896 154,436 119,725 18.94%
Ratio Analysis
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
NP Margin 15.71% 13.46% 18.50% 21.95% 18.12% 22.35% 21.86% -
ROE 4.85% 4.12% 4.96% 6.25% 6.04% 5.32% 10.11% -
Per Share
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 8.45 7.82 7.10 7.50 8.01 5.95 8.32 1.03%
EPS 1.31 1.03 1.29 1.62 1.45 1.33 1.82 -19.66%
DPS 0.00 0.00 1.50 2.00 0.00 1.50 0.00 -
NAPS 0.27 0.25 0.26 0.26 0.24 0.25 0.18 31.00%
Adjusted Per Share Value based on latest NOSH - 154,615
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
RPS 3.36 3.10 2.83 2.97 3.18 2.36 2.55 20.16%
EPS 0.52 0.41 0.51 0.64 0.58 0.53 0.56 -4.81%
DPS 0.00 0.00 0.60 0.79 0.00 0.59 0.00 -
NAPS 0.1075 0.0991 0.1034 0.103 0.0953 0.0989 0.0552 55.88%
Price Multiplier on Financial Quarter End Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - -
Price 0.34 0.34 0.35 0.42 0.48 0.48 0.00 -
P/RPS 4.02 4.35 4.93 5.60 5.99 8.06 0.00 -
P/EPS 25.95 33.01 27.13 25.86 33.10 36.09 0.00 -
EY 3.85 3.03 3.69 3.87 3.02 2.77 0.00 -
DY 0.00 0.00 4.29 4.76 0.00 3.13 0.00 -
P/NAPS 1.26 1.36 1.35 1.62 2.00 1.92 0.00 -
Price Multiplier on Announcement Date
30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 CAGR
Date 20/11/07 10/08/07 07/05/07 15/02/07 06/11/06 07/08/06 25/05/06 -
Price 0.31 0.30 0.39 0.40 0.46 0.50 0.53 -
P/RPS 3.67 3.84 5.49 5.33 5.74 8.40 6.37 -30.73%
P/EPS 23.66 29.13 30.23 24.63 31.72 37.59 29.12 -12.91%
EY 4.23 3.43 3.31 4.06 3.15 2.66 3.43 14.98%
DY 0.00 0.00 3.85 5.00 0.00 3.00 0.00 -
P/NAPS 1.15 1.20 1.50 1.54 1.92 2.00 2.94 -46.48%

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