[AIM] QoQ 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- -20.27%
YoY- -8.12%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
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 14,531 13,127 12,096 11,026 11,597 12,403 9,194 35.57%
PBT 2,703 2,385 1,881 2,278 2,431 2,847 2,359 9.47%
Tax -210 -323 -253 -238 115 -599 -304 -21.80%
NP 2,493 2,062 1,628 2,040 2,546 2,248 2,055 13.70%
-
NP to SH 2,395 2,035 1,594 2,002 2,511 2,246 2,054 10.75%
-
Tax Rate 7.77% 13.54% 13.45% 10.45% -4.73% 21.04% 12.89% -
Total Cost 12,038 11,065 10,468 8,986 9,051 10,155 7,139 41.53%
-
Net Worth 43,264 41,942 38,689 40,350 40,199 37,175 38,609 7.86%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 1,545 - - 2,327 3,092 - 2,316 -23.59%
Div Payout % 64.52% - - 116.28% 123.15% - 112.78% -
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 43,264 41,942 38,689 40,350 40,199 37,175 38,609 7.86%
NOSH 154,516 155,343 154,757 155,193 154,615 154,896 154,436 0.03%
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 17.16% 15.71% 13.46% 18.50% 21.95% 18.12% 22.35% -
ROE 5.54% 4.85% 4.12% 4.96% 6.25% 6.04% 5.32% -
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 9.40 8.45 7.82 7.10 7.50 8.01 5.95 35.53%
EPS 1.55 1.31 1.03 1.29 1.62 1.45 1.33 10.71%
DPS 1.00 0.00 0.00 1.50 2.00 0.00 1.50 -23.62%
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 3.72 3.36 3.10 2.83 2.97 3.18 2.36 35.32%
EPS 0.61 0.52 0.41 0.51 0.64 0.58 0.53 9.79%
DPS 0.40 0.00 0.00 0.60 0.79 0.00 0.59 -22.77%
NAPS 0.1109 0.1075 0.0991 0.1034 0.103 0.0953 0.0989 7.91%
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 1.91 4.02 4.35 4.93 5.60 5.99 8.06 -61.60%
P/EPS 11.61 25.95 33.01 27.13 25.86 33.10 36.09 -52.95%
EY 8.61 3.85 3.03 3.69 3.87 3.02 2.77 112.54%
DY 5.56 0.00 0.00 4.29 4.76 0.00 3.13 46.52%
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 1.91 3.67 3.84 5.49 5.33 5.74 8.40 -62.64%
P/EPS 11.61 23.66 29.13 30.23 24.63 31.72 37.59 -54.21%
EY 8.61 4.23 3.43 3.31 4.06 3.15 2.66 118.34%
DY 5.56 0.00 0.00 3.85 5.00 0.00 3.00 50.71%
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