[AIM] QoQ TTM Result on 31-Mar-2008 [#1]

Stock
[AIM] ADVANCE INFORMATION MARKETING
Announcement Date
28-May-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Mar-2008 [#1]
Profit Trend
QoQ- 0.56%
YoY- -8.07%
Quarter Report
Latest QR
Upcoming QR
AIM's Result
AIM's Financial Summary
View:
Show?
TTM Result
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Revenue 46,278 52,533 53,135 53,333 50,880 47,846 47,122 -1.19%
PBT -2,980 7,165 9,278 9,404 9,379 8,975 9,437 -
Tax -119 -725 -1,129 -1,108 -1,091 -699 -975 -75.23%
NP -3,099 6,440 8,149 8,296 8,288 8,276 8,462 -
-
NP to SH -3,368 6,219 7,981 8,103 8,058 8,142 8,353 -
-
Tax Rate - 10.12% 12.17% 11.78% 11.63% 7.79% 10.33% -
Total Cost 49,377 46,093 44,986 45,037 42,592 39,570 38,660 17.63%
-
Net Worth 35,548 40,949 46,484 44,971 43,264 41,942 38,689 -5.46%
Dividend
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Div 6,676 6,350 4,644 1,545 3,873 5,420 5,420 14.83%
Div Payout % 0.00% 102.11% 58.19% 19.07% 48.06% 66.57% 64.89% -
Equity
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Net Worth 35,548 40,949 46,484 44,971 43,264 41,942 38,689 -5.46%
NOSH 187,095 170,625 154,947 155,075 154,516 155,343 154,757 13.42%
Ratio Analysis
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
NP Margin -6.70% 12.26% 15.34% 15.56% 16.29% 17.30% 17.96% -
ROE -9.47% 15.19% 17.17% 18.02% 18.62% 19.41% 21.59% -
Per Share
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 24.74 30.79 34.29 34.39 32.93 30.80 30.45 -12.87%
EPS -1.80 3.64 5.15 5.23 5.21 5.24 5.40 -
DPS 3.57 3.72 3.00 1.00 2.50 3.50 3.50 1.32%
NAPS 0.19 0.24 0.30 0.29 0.28 0.27 0.25 -16.65%
Adjusted Per Share Value based on latest NOSH - 155,075
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
RPS 12.03 13.66 13.81 13.86 13.23 12.44 12.25 -1.19%
EPS -0.88 1.62 2.07 2.11 2.09 2.12 2.17 -
DPS 1.74 1.65 1.21 0.40 1.01 1.41 1.41 14.97%
NAPS 0.0924 0.1064 0.1208 0.1169 0.1125 0.109 0.1006 -5.48%
Price Multiplier on Financial Quarter End Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 -
Price 0.21 0.14 0.25 0.17 0.18 0.34 0.34 -
P/RPS 0.85 0.45 0.73 0.49 0.55 1.10 1.12 -16.72%
P/EPS -11.67 3.84 4.85 3.25 3.45 6.49 6.30 -
EY -8.57 26.03 20.60 30.74 28.97 15.42 15.87 -
DY 16.99 26.58 12.00 5.88 13.89 10.29 10.29 39.48%
P/NAPS 1.11 0.58 0.83 0.59 0.64 1.26 1.36 -12.61%
Price Multiplier on Announcement Date
31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 CAGR
Date 25/02/09 26/11/08 28/08/08 28/05/08 28/02/08 20/11/07 10/08/07 -
Price 0.10 0.13 0.22 0.19 0.18 0.31 0.30 -
P/RPS 0.40 0.42 0.64 0.55 0.55 1.01 0.99 -45.19%
P/EPS -5.56 3.57 4.27 3.64 3.45 5.91 5.56 -
EY -18.00 28.04 23.41 27.50 28.97 16.91 17.99 -
DY 35.68 28.63 13.64 5.26 13.89 11.29 11.67 109.94%
P/NAPS 0.53 0.54 0.73 0.66 0.64 1.15 1.20 -41.86%

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