[AIM] QoQ TTM Result on 30-Sep-2007 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
20-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- -2.53%
YoY- -4.54%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 53,135 53,333 50,880 47,846 47,122 44,220 43,161 14.88%
PBT 9,278 9,404 9,379 8,975 9,437 9,915 10,193 -6.08%
Tax -1,129 -1,108 -1,091 -699 -975 -1,027 -1,166 -2.12%
NP 8,149 8,296 8,288 8,276 8,462 8,888 9,027 -6.60%
-
NP to SH 7,981 8,103 8,058 8,142 8,353 8,814 8,991 -7.64%
-
Tax Rate 12.17% 11.78% 11.63% 7.79% 10.33% 10.36% 11.44% -
Total Cost 44,986 45,037 42,592 39,570 38,660 35,332 34,134 20.22%
-
Net Worth 46,484 44,971 43,264 41,942 38,689 40,350 40,199 10.17%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div 4,644 1,545 3,873 5,420 5,420 7,736 5,408 -9.66%
Div Payout % 58.19% 19.07% 48.06% 66.57% 64.89% 87.78% 60.16% -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 46,484 44,971 43,264 41,942 38,689 40,350 40,199 10.17%
NOSH 154,947 155,075 154,516 155,343 154,757 155,193 154,615 0.14%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 15.34% 15.56% 16.29% 17.30% 17.96% 20.10% 20.91% -
ROE 17.17% 18.02% 18.62% 19.41% 21.59% 21.84% 22.37% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 34.29 34.39 32.93 30.80 30.45 28.49 27.92 14.69%
EPS 5.15 5.23 5.21 5.24 5.40 5.68 5.82 -7.83%
DPS 3.00 1.00 2.50 3.50 3.50 5.00 3.50 -9.77%
NAPS 0.30 0.29 0.28 0.27 0.25 0.26 0.26 10.01%
Adjusted Per Share Value based on latest NOSH - 155,343
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 13.81 13.86 13.23 12.44 12.25 11.49 11.22 14.86%
EPS 2.07 2.11 2.09 2.12 2.17 2.29 2.34 -7.85%
DPS 1.21 0.40 1.01 1.41 1.41 2.01 1.41 -9.70%
NAPS 0.1208 0.1169 0.1125 0.109 0.1006 0.1049 0.1045 10.15%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.25 0.17 0.18 0.34 0.34 0.35 0.42 -
P/RPS 0.73 0.49 0.55 1.10 1.12 1.23 1.50 -38.15%
P/EPS 4.85 3.25 3.45 6.49 6.30 6.16 7.22 -23.31%
EY 20.60 30.74 28.97 15.42 15.87 16.23 13.85 30.33%
DY 12.00 5.88 13.89 10.29 10.29 14.29 8.33 27.58%
P/NAPS 0.83 0.59 0.64 1.26 1.36 1.35 1.62 -35.99%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 28/05/08 28/02/08 20/11/07 10/08/07 07/05/07 15/02/07 -
Price 0.22 0.19 0.18 0.31 0.30 0.39 0.40 -
P/RPS 0.64 0.55 0.55 1.01 0.99 1.37 1.43 -41.51%
P/EPS 4.27 3.64 3.45 5.91 5.56 6.87 6.88 -27.26%
EY 23.41 27.50 28.97 16.91 17.99 14.56 14.54 37.40%
DY 13.64 5.26 13.89 11.29 11.67 12.82 8.75 34.47%
P/NAPS 0.73 0.66 0.64 1.15 1.20 1.50 1.54 -39.23%

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