[AMVERTON] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Announcement Date
30-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 121.6%
YoY- 174.82%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 142,514 135,160 143,160 143,514 126,552 83,864 120,891 11.62%
PBT 13,974 14,840 18,413 18,506 8,776 3,820 21,063 -23.98%
Tax -3,602 -4,892 -3,513 -3,264 -1,552 -1,088 -1,388 89.17%
NP 10,372 9,948 14,900 15,242 7,224 2,732 19,675 -34.81%
-
NP to SH 9,398 8,940 14,047 14,360 6,480 2,112 18,710 -36.89%
-
Tax Rate 25.78% 32.96% 19.08% 17.64% 17.68% 28.48% 6.59% -
Total Cost 132,142 125,212 128,260 128,272 119,328 81,132 101,216 19.51%
-
Net Worth 458,972 450,604 453,756 449,656 444,134 425,919 438,636 3.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 458,972 450,604 453,756 449,656 444,134 425,919 438,636 3.07%
NOSH 364,263 360,483 363,005 362,626 364,044 351,999 362,509 0.32%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 7.28% 7.36% 10.41% 10.62% 5.71% 3.26% 16.27% -
ROE 2.05% 1.98% 3.10% 3.19% 1.46% 0.50% 4.27% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.12 37.49 39.44 39.58 34.76 23.83 33.35 11.25%
EPS 2.58 2.48 3.87 3.96 1.78 0.60 5.16 -37.08%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.26 1.25 1.25 1.24 1.22 1.21 1.21 2.74%
Adjusted Per Share Value based on latest NOSH - 362,019
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 39.04 37.02 39.22 39.31 34.67 22.97 33.12 11.62%
EPS 2.57 2.45 3.85 3.93 1.78 0.58 5.13 -37.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2572 1.2343 1.243 1.2317 1.2166 1.1667 1.2015 3.07%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 0.60 0.70 0.60 0.75 0.59 0.50 0.32 -
P/RPS 1.53 1.87 1.52 1.90 1.70 2.10 0.96 36.55%
P/EPS 23.26 28.23 15.51 18.94 33.15 83.33 6.20 142.02%
EY 4.30 3.54 6.45 5.28 3.02 1.20 16.13 -58.67%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.48 0.56 0.48 0.60 0.48 0.41 0.26 50.66%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 26/08/10 25/05/10 23/02/10 30/11/09 27/08/09 27/05/09 26/02/09 -
Price 0.49 0.59 0.65 0.60 0.62 0.39 0.50 -
P/RPS 1.25 1.57 1.65 1.52 1.78 1.64 1.50 -11.47%
P/EPS 18.99 23.79 16.80 15.15 34.83 65.00 9.69 56.79%
EY 5.27 4.20 5.95 6.60 2.87 1.54 10.32 -36.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.47 0.52 0.48 0.51 0.32 0.41 -3.28%

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