[AIM] QoQ TTM Result on 30-Sep-2008 [#3]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
26-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- -22.08%
YoY- -23.62%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 43,049 44,262 46,278 52,533 53,135 53,333 50,880 -10.55%
PBT -8,019 -5,764 -2,980 7,165 9,278 9,404 9,379 -
Tax 345 103 -119 -725 -1,129 -1,108 -1,091 -
NP -7,674 -5,661 -3,099 6,440 8,149 8,296 8,288 -
-
NP to SH -8,002 -5,957 -3,368 6,219 7,981 8,103 8,058 -
-
Tax Rate - - - 10.12% 12.17% 11.78% 11.63% -
Total Cost 50,723 49,923 49,377 46,093 44,986 45,037 42,592 12.36%
-
Net Worth 33,899 34,800 35,548 40,949 46,484 44,971 43,264 -15.02%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div 3,577 6,676 6,676 6,350 4,644 1,545 3,873 -5.16%
Div Payout % 0.00% 0.00% 0.00% 102.11% 58.19% 19.07% 48.06% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 33,899 34,800 35,548 40,949 46,484 44,971 43,264 -15.02%
NOSH 184,838 186,896 187,095 170,625 154,947 155,075 154,516 12.70%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin -17.83% -12.79% -6.70% 12.26% 15.34% 15.56% 16.29% -
ROE -23.61% -17.12% -9.47% 15.19% 17.17% 18.02% 18.62% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 23.29 23.68 24.74 30.79 34.29 34.39 32.93 -20.63%
EPS -4.33 -3.19 -1.80 3.64 5.15 5.23 5.21 -
DPS 1.94 3.57 3.57 3.72 3.00 1.00 2.50 -15.56%
NAPS 0.1834 0.1862 0.19 0.24 0.30 0.29 0.28 -24.59%
Adjusted Per Share Value based on latest NOSH - 170,625
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 11.03 11.34 11.86 13.46 13.62 13.67 13.04 -10.56%
EPS -2.05 -1.53 -0.86 1.59 2.05 2.08 2.07 -
DPS 0.92 1.71 1.71 1.63 1.19 0.40 0.99 -4.77%
NAPS 0.0869 0.0892 0.0911 0.1049 0.1191 0.1152 0.1109 -15.01%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.07 0.06 0.21 0.14 0.25 0.17 0.18 -
P/RPS 0.30 0.25 0.85 0.45 0.73 0.49 0.55 -33.26%
P/EPS -1.62 -1.88 -11.67 3.84 4.85 3.25 3.45 -
EY -61.85 -53.12 -8.57 26.03 20.60 30.74 28.97 -
DY 27.65 59.54 16.99 26.58 12.00 5.88 13.89 58.31%
P/NAPS 0.38 0.32 1.11 0.58 0.83 0.59 0.64 -29.37%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 21/08/09 19/05/09 25/02/09 26/11/08 28/08/08 28/05/08 28/02/08 -
Price 0.10 0.08 0.10 0.13 0.22 0.19 0.18 -
P/RPS 0.43 0.34 0.40 0.42 0.64 0.55 0.55 -15.14%
P/EPS -2.31 -2.51 -5.56 3.57 4.27 3.64 3.45 -
EY -43.29 -39.84 -18.00 28.04 23.41 27.50 28.97 -
DY 19.35 44.65 35.68 28.63 13.64 5.26 13.89 24.75%
P/NAPS 0.55 0.43 0.53 0.54 0.73 0.66 0.64 -9.61%

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