[AIM] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
06-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 35.75%
YoY- 319.12%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 47,122 44,220 43,161 41,878 29,475 20,281 18,745 85.19%
PBT 9,437 9,915 10,193 10,132 7,285 4,926 4,603 61.59%
Tax -975 -1,027 -1,166 -1,603 -1,004 -699 -520 52.23%
NP 8,462 8,888 9,027 8,529 6,281 4,227 4,083 62.77%
-
NP to SH 8,353 8,814 8,991 8,529 6,283 4,228 4,084 61.33%
-
Tax Rate 10.33% 10.36% 11.44% 15.82% 13.78% 14.19% 11.30% -
Total Cost 38,660 35,332 34,134 33,349 23,194 16,054 14,662 91.19%
-
Net Worth 38,689 40,350 40,199 37,175 38,609 0 21,384 48.64%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div 5,420 7,736 5,408 2,316 2,316 - - -
Div Payout % 64.89% 87.78% 60.16% 27.16% 36.87% - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 38,689 40,350 40,199 37,175 38,609 0 21,384 48.64%
NOSH 154,757 155,193 154,615 154,896 154,436 119,725 4,860 911.02%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 17.96% 20.10% 20.91% 20.37% 21.31% 20.84% 21.78% -
ROE 21.59% 21.84% 22.37% 22.94% 16.27% 0.00% 19.10% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 30.45 28.49 27.92 27.04 19.09 16.94 385.70 -81.68%
EPS 5.40 5.68 5.82 5.51 4.07 3.53 84.03 -84.03%
DPS 3.50 5.00 3.50 1.50 1.50 0.00 0.00 -
NAPS 0.25 0.26 0.26 0.24 0.25 0.00 4.40 -85.29%
Adjusted Per Share Value based on latest NOSH - 154,896
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 12.25 11.49 11.22 10.89 7.66 5.27 4.87 85.27%
EPS 2.17 2.29 2.34 2.22 1.63 1.10 1.06 61.43%
DPS 1.41 2.01 1.41 0.60 0.60 0.00 0.00 -
NAPS 0.1006 0.1049 0.1045 0.0966 0.1004 0.00 0.0556 48.64%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 - - -
Price 0.34 0.35 0.42 0.48 0.48 0.00 0.00 -
P/RPS 1.12 1.23 1.50 1.78 2.51 0.00 0.00 -
P/EPS 6.30 6.16 7.22 8.72 11.80 0.00 0.00 -
EY 15.87 16.23 13.85 11.47 8.48 0.00 0.00 -
DY 10.29 14.29 8.33 3.12 3.12 0.00 0.00 -
P/NAPS 1.36 1.35 1.62 2.00 1.92 0.00 0.00 -
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 10/08/07 07/05/07 15/02/07 06/11/06 - - - -
Price 0.30 0.39 0.40 0.46 0.00 0.00 0.00 -
P/RPS 0.99 1.37 1.43 1.70 0.00 0.00 0.00 -
P/EPS 5.56 6.87 6.88 8.35 0.00 0.00 0.00 -
EY 17.99 14.56 14.54 11.97 0.00 0.00 0.00 -
DY 11.67 12.82 8.75 3.25 0.00 0.00 0.00 -
P/NAPS 1.20 1.50 1.54 1.92 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