[AIM] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
13-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- -5.23%
YoY- 32.95%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 53,333 50,880 47,846 47,122 44,220 43,161 41,878 17.47%
PBT 9,404 9,379 8,975 9,437 9,915 10,193 10,132 -4.84%
Tax -1,108 -1,091 -699 -975 -1,027 -1,166 -1,603 -21.80%
NP 8,296 8,288 8,276 8,462 8,888 9,027 8,529 -1.82%
-
NP to SH 8,103 8,058 8,142 8,353 8,814 8,991 8,529 -3.35%
-
Tax Rate 11.78% 11.63% 7.79% 10.33% 10.36% 11.44% 15.82% -
Total Cost 45,037 42,592 39,570 38,660 35,332 34,134 33,349 22.15%
-
Net Worth 44,971 43,264 41,942 38,689 40,350 40,199 37,175 13.51%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 1,545 3,873 5,420 5,420 7,736 5,408 2,316 -23.63%
Div Payout % 19.07% 48.06% 66.57% 64.89% 87.78% 60.16% 27.16% -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 44,971 43,264 41,942 38,689 40,350 40,199 37,175 13.51%
NOSH 155,075 154,516 155,343 154,757 155,193 154,615 154,896 0.07%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 15.56% 16.29% 17.30% 17.96% 20.10% 20.91% 20.37% -
ROE 18.02% 18.62% 19.41% 21.59% 21.84% 22.37% 22.94% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 34.39 32.93 30.80 30.45 28.49 27.92 27.04 17.36%
EPS 5.23 5.21 5.24 5.40 5.68 5.82 5.51 -3.41%
DPS 1.00 2.50 3.50 3.50 5.00 3.50 1.50 -23.66%
NAPS 0.29 0.28 0.27 0.25 0.26 0.26 0.24 13.43%
Adjusted Per Share Value based on latest NOSH - 154,757
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 13.86 13.23 12.44 12.25 11.49 11.22 10.89 17.42%
EPS 2.11 2.09 2.12 2.17 2.29 2.34 2.22 -3.32%
DPS 0.40 1.01 1.41 1.41 2.01 1.41 0.60 -23.66%
NAPS 0.1169 0.1125 0.109 0.1006 0.1049 0.1045 0.0966 13.54%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.17 0.18 0.34 0.34 0.35 0.42 0.48 -
P/RPS 0.49 0.55 1.10 1.12 1.23 1.50 1.78 -57.64%
P/EPS 3.25 3.45 6.49 6.30 6.16 7.22 8.72 -48.17%
EY 30.74 28.97 15.42 15.87 16.23 13.85 11.47 92.82%
DY 5.88 13.89 10.29 10.29 14.29 8.33 3.12 52.51%
P/NAPS 0.59 0.64 1.26 1.36 1.35 1.62 2.00 -55.65%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 28/05/08 28/02/08 20/11/07 10/08/07 07/05/07 15/02/07 06/11/06 -
Price 0.19 0.18 0.31 0.30 0.39 0.40 0.46 -
P/RPS 0.55 0.55 1.01 0.99 1.37 1.43 1.70 -52.83%
P/EPS 3.64 3.45 5.91 5.56 6.87 6.88 8.35 -42.47%
EY 27.50 28.97 16.91 17.99 14.56 14.54 11.97 74.02%
DY 5.26 13.89 11.29 11.67 12.82 8.75 3.25 37.80%
P/NAPS 0.66 0.64 1.15 1.20 1.50 1.54 1.92 -50.89%

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