[AIM] QoQ TTM Result on 31-Dec-2008 [#4]

Stock

[AIM] ADVANCE INFORMATION MARKETING

Announcement Date

25-Feb-2009

Admission Sponsor

Sponsor

Financial Year

31-Dec-2008

Quarter

31-Dec-2008 [#4]

Profit Trend

QoQ- -154.16%

YoY- -141.8%

Quarter Report

AIM's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
TTM Result
Revenue	40,687	43,049	44,262	46,278	52,533	53,135	53,333	-16.49%
YoY %	-5.49%	-2.74%	-4.36%	-11.91%	-1.13%	-0.37%	-	-
Horiz. %	76.29%	80.72%	82.99%	86.77%	98.50%	99.63%	100.00%	-
PBT	-8,173	-8,019	-5,764	-2,980	7,165	9,278	9,404	-
YoY %	-1.92%	-39.12%	-93.42%	-141.59%	-22.77%	-1.34%	-	-
Horiz. %	-86.91%	-85.27%	-61.29%	-31.69%	76.19%	98.66%	100.00%	-
Tax	183	345	103	-119	-725	-1,129	-1,108	-
YoY %	-46.96%	234.95%	186.55%	83.59%	35.78%	-1.90%	-	-
Horiz. %	-16.52%	-31.14%	-9.30%	10.74%	65.43%	101.90%	100.00%	-
NP	-7,990	-7,674	-5,661	-3,099	6,440	8,149	8,296	-
YoY %	-4.12%	-35.56%	-82.67%	-148.12%	-20.97%	-1.77%	-	-
Horiz. %	-96.31%	-92.50%	-68.24%	-37.36%	77.63%	98.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-8,295	-8,002	-5,957	-3,368	6,219	7,981	8,103	-
YoY %	-3.66%	-34.33%	-76.87%	-154.16%	-22.08%	-1.51%	-	-
Horiz. %	-102.37%	-98.75%	-73.52%	-41.56%	76.75%	98.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	10.12%	12.17%	11.78%	-
YoY %	-	-	-	-	-16.84%	3.31%	-	-
Horiz. %	-	-	-	-	85.91%	103.31%	100.00%	-
Total Cost	48,677	50,723	49,923	49,377	46,093	44,986	45,037	5.31%
YoY %	-4.03%	1.60%	1.11%	7.12%	2.46%	-0.11%	-	-
Horiz. %	108.08%	112.63%	110.85%	109.64%	102.34%	99.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	36,719	33,899	34,800	35,548	40,949	46,484	44,971	-12.63%
YoY %	8.32%	-2.59%	-2.10%	-13.19%	-11.91%	3.36%	-	-
Horiz. %	81.65%	75.38%	77.38%	79.05%	91.06%	103.36%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Dividend
Div	1,870	3,577	6,676	6,676	6,350	4,644	1,545	13.55%
YoY %	-47.72%	-46.42%	0.00%	5.13%	36.74%	200.58%	-	-
Horiz. %	121.04%	231.52%	432.10%	432.10%	411.00%	300.58%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	102.11%	58.19%	19.07%	-
YoY %	0.00%	0.00%	0.00%	0.00%	75.48%	205.14%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	535.45%	305.14%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Equity
Net Worth	36,719	33,899	34,800	35,548	40,949	46,484	44,971	-12.63%
YoY %	8.32%	-2.59%	-2.10%	-13.19%	-11.91%	3.36%	-	-
Horiz. %	81.65%	75.38%	77.38%	79.05%	91.06%	103.36%	100.00%	-
NOSH	200,000	184,838	186,896	187,095	170,625	154,947	155,075	18.46%
YoY %	8.20%	-1.10%	-0.11%	9.65%	10.12%	-0.08%	-	-
Horiz. %	128.97%	119.19%	120.52%	120.65%	110.03%	99.92%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Ratio Analysis
NP Margin	-19.64%	-17.83%	-12.79%	-6.70%	12.26%	15.34%	15.56%	-
YoY %	-10.15%	-39.41%	-90.90%	-154.65%	-20.08%	-1.41%	-	-
Horiz. %	-126.22%	-114.59%	-82.20%	-43.06%	78.79%	98.59%	100.00%	-
ROE	-22.59%	-23.61%	-17.12%	-9.47%	15.19%	17.17%	18.02%	-
YoY %	4.32%	-37.91%	-80.78%	-162.34%	-11.53%	-4.72%	-	-
Horiz. %	-125.36%	-131.02%	-95.01%	-52.55%	84.30%	95.28%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Per Share
RPS	20.34	23.29	23.68	24.74	30.79	34.29	34.39	-29.51%
YoY %	-12.67%	-1.65%	-4.28%	-19.65%	-10.21%	-0.29%	-	-
Horiz. %	59.15%	67.72%	68.86%	71.94%	89.53%	99.71%	100.00%	-
EPS	-4.15	-4.33	-3.19	-1.80	3.64	5.15	5.23	-
YoY %	4.16%	-35.74%	-77.22%	-149.45%	-29.32%	-1.53%	-	-
Horiz. %	-79.35%	-82.79%	-60.99%	-34.42%	69.60%	98.47%	100.00%	-
DPS	0.94	1.94	3.57	3.57	3.72	3.00	1.00	-4.03%
YoY %	-51.55%	-45.66%	0.00%	-4.03%	24.00%	200.00%	-	-
Horiz. %	94.00%	194.00%	357.00%	357.00%	372.00%	300.00%	100.00%	-
NAPS	0.1836	0.1834	0.1862	0.19	0.24	0.30	0.29	-26.24%
YoY %	0.11%	-1.50%	-2.00%	-20.83%	-20.00%	3.45%	-	-
Horiz. %	63.31%	63.24%	64.21%	65.52%	82.76%	103.45%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 187,095
RPS	10.58	11.19	11.51	12.03	13.66	13.81	13.86	-16.46%
YoY %	-5.45%	-2.78%	-4.32%	-11.93%	-1.09%	-0.36%	-	-
Horiz. %	76.33%	80.74%	83.04%	86.80%	98.56%	99.64%	100.00%	-
EPS	-2.16	-2.08	-1.55	-0.88	1.62	2.07	2.11	-
YoY %	-3.85%	-34.19%	-76.14%	-154.32%	-21.74%	-1.90%	-	-
Horiz. %	-102.37%	-98.58%	-73.46%	-41.71%	76.78%	98.10%	100.00%	-
DPS	0.49	0.93	1.74	1.74	1.65	1.21	0.40	14.47%
YoY %	-47.31%	-46.55%	0.00%	5.45%	36.36%	202.50%	-	-
Horiz. %	122.50%	232.50%	435.00%	435.00%	412.50%	302.50%	100.00%	-
NAPS	0.0954	0.0881	0.0905	0.0924	0.1064	0.1208	0.1169	-12.66%
YoY %	8.29%	-2.65%	-2.06%	-13.16%	-11.92%	3.34%	-	-
Horiz. %	81.61%	75.36%	77.42%	79.04%	91.02%	103.34%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	-
Price	0.08	0.07	0.06	0.21	0.14	0.25	0.17	-
P/RPS	0.39	0.30	0.25	0.85	0.45	0.73	0.49	-14.10%
YoY %	30.00%	20.00%	-70.59%	88.89%	-38.36%	48.98%	-	-
Horiz. %	79.59%	61.22%	51.02%	173.47%	91.84%	148.98%	100.00%	-
P/EPS	-1.93	-1.62	-1.88	-11.67	3.84	4.85	3.25	-
YoY %	-19.14%	13.83%	83.89%	-403.91%	-20.82%	49.23%	-	-
Horiz. %	-59.38%	-49.85%	-57.85%	-359.08%	118.15%	149.23%	100.00%	-
EY	-51.84	-61.85	-53.12	-8.57	26.03	20.60	30.74	-
YoY %	16.18%	-16.43%	-519.84%	-132.92%	26.36%	-32.99%	-	-
Horiz. %	-168.64%	-201.20%	-172.80%	-27.88%	84.68%	67.01%	100.00%	-
DY	11.69	27.65	59.54	16.99	26.58	12.00	5.88	58.04%
YoY %	-57.72%	-53.56%	250.44%	-36.08%	121.50%	104.08%	-	-
Horiz. %	198.81%	470.24%	1,012.59%	288.95%	452.04%	204.08%	100.00%	-
P/NAPS	0.44	0.38	0.32	1.11	0.58	0.83	0.59	-17.74%
YoY %	15.79%	18.75%	-71.17%	91.38%	-30.12%	40.68%	-	-
Horiz. %	74.58%	64.41%	54.24%	188.14%	98.31%	140.68%	100.00%	-

	30/09/09	30/06/09	31/03/09	31/12/08	30/09/08	30/06/08	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	20/11/09	21/08/09	19/05/09	25/02/09	26/11/08	28/08/08	28/05/08	-
Price	0.09	0.10	0.08	0.10	0.13	0.22	0.19	-
P/RPS	0.44	0.43	0.34	0.40	0.42	0.64	0.55	-13.81%
YoY %	2.33%	26.47%	-15.00%	-4.76%	-34.38%	16.36%	-	-
Horiz. %	80.00%	78.18%	61.82%	72.73%	76.36%	116.36%	100.00%	-
P/EPS	-2.17	-2.31	-2.51	-5.56	3.57	4.27	3.64	-
YoY %	6.06%	7.97%	54.86%	-255.74%	-16.39%	17.31%	-	-
Horiz. %	-59.62%	-63.46%	-68.96%	-152.75%	98.08%	117.31%	100.00%	-
EY	-46.08	-43.29	-39.84	-18.00	28.04	23.41	27.50	-
YoY %	-6.44%	-8.66%	-121.33%	-164.19%	19.78%	-14.87%	-	-
Horiz. %	-167.56%	-157.42%	-144.87%	-65.45%	101.96%	85.13%	100.00%	-
DY	10.39	19.35	44.65	35.68	28.63	13.64	5.26	57.36%
YoY %	-46.30%	-56.66%	25.14%	24.62%	109.90%	159.32%	-	-
Horiz. %	197.53%	367.87%	848.86%	678.33%	544.30%	259.32%	100.00%	-
P/NAPS	0.49	0.55	0.43	0.53	0.54	0.73	0.66	-17.99%
YoY %	-10.91%	27.91%	-18.87%	-1.85%	-26.03%	10.61%	-	-
Horiz. %	74.24%	83.33%	65.15%	80.30%	81.82%	110.61%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos