[AIM] YoY 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
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Revenue 14,789 33,523 40,687 52,533 47,846 41,878 8,431 9.81%
PBT 3,217 -521 -8,173 7,165 8,975 10,132 2,233 6.27%
Tax 24 61 183 -725 -699 -1,603 -198 -
NP 3,241 -460 -7,990 6,440 8,276 8,529 2,035 8.06%
-
NP to SH 3,416 -617 -8,295 6,219 8,142 8,529 2,035 9.01%
-
Tax Rate -0.75% - - 10.12% 7.79% 15.82% 8.87% -
Total Cost 11,548 33,983 48,677 46,093 39,570 33,349 6,396 10.34%
-
Net Worth 28,991 30,763 36,719 40,949 41,942 37,175 0 -
Dividend
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Div - - 1,870 6,350 5,420 2,316 - -
Div Payout % - - 0.00% 102.11% 66.57% 27.16% - -
Equity
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Net Worth 28,991 30,763 36,719 40,949 41,942 37,175 0 -
NOSH 217,982 186,896 200,000 170,625 155,343 154,896 4,861 88.43%
Ratio Analysis
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
NP Margin 21.91% -1.37% -19.64% 12.26% 17.30% 20.37% 24.14% -
ROE 11.78% -2.01% -22.59% 15.19% 19.41% 22.94% 0.00% -
Per Share
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 6.78 17.94 20.34 30.79 30.80 27.04 173.43 -41.72%
EPS 1.57 -0.33 -4.15 3.64 5.24 5.51 41.86 -42.12%
DPS 0.00 0.00 0.94 3.72 3.50 1.50 0.00 -
NAPS 0.133 0.1646 0.1836 0.24 0.27 0.24 0.00 -
Adjusted Per Share Value based on latest NOSH - 170,625
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
RPS 3.84 8.71 10.58 13.66 12.44 10.89 2.19 9.80%
EPS 0.89 -0.16 -2.16 1.62 2.12 2.22 0.53 9.01%
DPS 0.00 0.00 0.49 1.65 1.41 0.60 0.00 -
NAPS 0.0754 0.08 0.0954 0.1064 0.109 0.0966 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 29/09/06 - -
Price 0.06 0.13 0.08 0.14 0.34 0.48 0.00 -
P/RPS 0.88 0.72 0.39 0.45 1.10 1.78 0.00 -
P/EPS 3.83 -39.38 -1.93 3.84 6.49 8.72 0.00 -
EY 26.12 -2.54 -51.84 26.03 15.42 11.47 0.00 -
DY 0.00 0.00 11.69 26.58 10.29 3.12 0.00 -
P/NAPS 0.45 0.79 0.44 0.58 1.26 2.00 0.00 -
Price Multiplier on Announcement Date
30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 30/09/06 30/09/05 CAGR
Date 18/11/11 18/11/10 20/11/09 26/11/08 20/11/07 06/11/06 - -
Price 0.09 0.11 0.09 0.13 0.31 0.46 0.00 -
P/RPS 1.33 0.61 0.44 0.42 1.01 1.70 0.00 -
P/EPS 5.74 -33.32 -2.17 3.57 5.91 8.35 0.00 -
EY 17.41 -3.00 -46.08 28.04 16.91 11.97 0.00 -
DY 0.00 0.00 10.39 28.63 11.29 3.25 0.00 -
P/NAPS 0.68 0.67 0.49 0.54 1.15 1.92 0.00 -

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
Post a Comment