[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
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 40,687 43,049 44,262 46,278 52,533 53,135 53,333 -16.49%
PBT -8,173 -8,019 -5,764 -2,980 7,165 9,278 9,404 -
Tax 183 345 103 -119 -725 -1,129 -1,108 -
NP -7,990 -7,674 -5,661 -3,099 6,440 8,149 8,296 -
-
NP to SH -8,295 -8,002 -5,957 -3,368 6,219 7,981 8,103 -
-
Tax Rate - - - - 10.12% 12.17% 11.78% -
Total Cost 48,677 50,723 49,923 49,377 46,093 44,986 45,037 5.31%
-
Net Worth 36,719 33,899 34,800 35,548 40,949 46,484 44,971 -12.63%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 1,870 3,577 6,676 6,676 6,350 4,644 1,545 13.55%
Div Payout % 0.00% 0.00% 0.00% 0.00% 102.11% 58.19% 19.07% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 36,719 33,899 34,800 35,548 40,949 46,484 44,971 -12.63%
NOSH 200,000 184,838 186,896 187,095 170,625 154,947 155,075 18.46%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin -19.64% -17.83% -12.79% -6.70% 12.26% 15.34% 15.56% -
ROE -22.59% -23.61% -17.12% -9.47% 15.19% 17.17% 18.02% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 20.34 23.29 23.68 24.74 30.79 34.29 34.39 -29.51%
EPS -4.15 -4.33 -3.19 -1.80 3.64 5.15 5.23 -
DPS 0.94 1.94 3.57 3.57 3.72 3.00 1.00 -4.03%
NAPS 0.1836 0.1834 0.1862 0.19 0.24 0.30 0.29 -26.24%
Adjusted Per Share Value based on latest NOSH - 187,095
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 10.43 11.03 11.34 11.86 13.46 13.62 13.67 -16.48%
EPS -2.13 -2.05 -1.53 -0.86 1.59 2.05 2.08 -
DPS 0.48 0.92 1.71 1.71 1.63 1.19 0.40 12.91%
NAPS 0.0941 0.0869 0.0892 0.0911 0.1049 0.1191 0.1152 -12.60%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS -1.93 -1.62 -1.88 -11.67 3.84 4.85 3.25 -
EY -51.84 -61.85 -53.12 -8.57 26.03 20.60 30.74 -
DY 11.69 27.65 59.54 16.99 26.58 12.00 5.88 58.04%
P/NAPS 0.44 0.38 0.32 1.11 0.58 0.83 0.59 -17.74%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
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%
P/EPS -2.17 -2.31 -2.51 -5.56 3.57 4.27 3.64 -
EY -46.08 -43.29 -39.84 -18.00 28.04 23.41 27.50 -
DY 10.39 19.35 44.65 35.68 28.63 13.64 5.26 57.36%
P/NAPS 0.49 0.55 0.43 0.53 0.54 0.73 0.66 -17.99%

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