[AIM] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
07-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- 48.6%
YoY--%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 44,220 43,161 41,878 29,475 20,281 18,745 8,431 202.17%
PBT 9,915 10,193 10,132 7,285 4,926 4,603 2,233 170.39%
Tax -1,027 -1,166 -1,603 -1,004 -699 -520 -198 199.94%
NP 8,888 9,027 8,529 6,281 4,227 4,083 2,035 167.43%
-
NP to SH 8,814 8,991 8,529 6,283 4,228 4,084 2,035 165.94%
-
Tax Rate 10.36% 11.44% 15.82% 13.78% 14.19% 11.30% 8.87% -
Total Cost 35,332 34,134 33,349 23,194 16,054 14,662 6,396 212.81%
-
Net Worth 40,350 40,199 37,175 38,609 0 21,384 0 -
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 7,736 5,408 2,316 2,316 - - - -
Div Payout % 87.78% 60.16% 27.16% 36.87% - - - -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 40,350 40,199 37,175 38,609 0 21,384 0 -
NOSH 155,193 154,615 154,896 154,436 119,725 4,860 4,861 908.51%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 20.10% 20.91% 20.37% 21.31% 20.84% 21.78% 24.14% -
ROE 21.84% 22.37% 22.94% 16.27% 0.00% 19.10% 0.00% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 28.49 27.92 27.04 19.09 16.94 385.70 173.43 -70.03%
EPS 5.68 5.82 5.51 4.07 3.53 84.03 41.86 -73.62%
DPS 5.00 3.50 1.50 1.50 0.00 0.00 0.00 -
NAPS 0.26 0.26 0.24 0.25 0.00 4.40 0.00 -
Adjusted Per Share Value based on latest NOSH - 154,436
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 11.49 11.22 10.89 7.66 5.27 4.87 2.19 202.24%
EPS 2.29 2.34 2.22 1.63 1.10 1.06 0.53 165.51%
DPS 2.01 1.41 0.60 0.60 0.00 0.00 0.00 -
NAPS 0.1049 0.1045 0.0966 0.1004 0.00 0.0556 0.00 -
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 - - - -
Price 0.35 0.42 0.48 0.48 0.00 0.00 0.00 -
P/RPS 1.23 1.50 1.78 2.51 0.00 0.00 0.00 -
P/EPS 6.16 7.22 8.72 11.80 0.00 0.00 0.00 -
EY 16.23 13.85 11.47 8.48 0.00 0.00 0.00 -
DY 14.29 8.33 3.12 3.12 0.00 0.00 0.00 -
P/NAPS 1.35 1.62 2.00 1.92 0.00 0.00 0.00 -
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 07/05/07 15/02/07 06/11/06 - - - - -
Price 0.39 0.40 0.46 0.00 0.00 0.00 0.00 -
P/RPS 1.37 1.43 1.70 0.00 0.00 0.00 0.00 -
P/EPS 6.87 6.88 8.35 0.00 0.00 0.00 0.00 -
EY 14.56 14.54 11.97 0.00 0.00 0.00 0.00 -
DY 12.82 8.75 3.25 0.00 0.00 0.00 0.00 -
P/NAPS 1.50 1.54 1.92 0.00 0.00 0.00 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