[AMVERTON] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
30-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- -48.82%
YoY- 2.53%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 124,808 102,073 98,824 112,004 91,980 90,644 94,318 20.46%
PBT 27,664 23,581 18,888 14,076 24,398 15,938 15,368 47.82%
Tax -6,737 -5,956 -3,646 -2,828 -4,357 -3,054 -3,812 46.02%
NP 20,927 17,625 15,242 11,248 20,041 12,884 11,556 48.41%
-
NP to SH 19,288 15,980 13,716 9,560 18,680 11,734 10,432 50.47%
-
Tax Rate 24.35% 25.26% 19.30% 20.09% 17.86% 19.16% 24.80% -
Total Cost 103,881 84,448 83,582 100,756 71,939 77,760 82,762 16.31%
-
Net Worth 424,445 416,397 415,828 411,007 409,291 417,413 415,649 1.40%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div - - - - 1,358 - - -
Div Payout % - - - - 7.27% - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 424,445 416,397 415,828 411,007 409,291 417,413 415,649 1.40%
NOSH 362,773 361,056 90,594 90,530 90,551 90,545 90,555 151.60%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 16.77% 17.27% 15.42% 10.04% 21.79% 14.21% 12.25% -
ROE 4.54% 3.84% 3.30% 2.33% 4.56% 2.81% 2.51% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 34.40 28.19 109.08 123.72 101.58 100.11 104.15 -52.12%
EPS 5.32 4.41 15.14 10.56 20.63 12.96 11.52 -40.17%
DPS 0.00 0.00 0.00 0.00 1.50 0.00 0.00 -
NAPS 1.17 1.15 4.59 4.54 4.52 4.61 4.59 -59.69%
Adjusted Per Share Value based on latest NOSH - 90,530
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 34.19 27.96 27.07 30.68 25.20 24.83 25.84 20.46%
EPS 5.28 4.38 3.76 2.62 5.12 3.21 2.86 50.32%
DPS 0.00 0.00 0.00 0.00 0.37 0.00 0.00 -
NAPS 1.1627 1.1406 1.1391 1.1259 1.1212 1.1434 1.1386 1.40%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.84 0.92 0.67 0.42 0.36 0.35 0.34 -
P/RPS 2.44 3.26 0.61 0.34 0.35 0.35 0.33 278.15%
P/EPS 15.80 20.85 4.43 3.98 1.75 2.70 2.95 205.18%
EY 6.33 4.80 22.60 25.14 57.30 37.03 33.88 -67.21%
DY 0.00 0.00 0.00 0.00 4.17 0.00 0.00 -
P/NAPS 0.72 0.80 0.15 0.09 0.08 0.08 0.07 370.95%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 23/11/07 29/08/07 30/05/07 27/02/07 29/11/06 29/08/06 -
Price 0.62 0.96 0.73 0.63 0.38 0.34 0.36 -
P/RPS 1.80 3.41 0.67 0.51 0.37 0.34 0.35 197.05%
P/EPS 11.66 21.75 4.82 5.97 1.84 2.62 3.13 139.73%
EY 8.58 4.60 20.74 16.76 54.29 38.12 32.00 -58.31%
DY 0.00 0.00 0.00 0.00 3.95 0.00 0.00 -
P/NAPS 0.53 0.83 0.16 0.14 0.08 0.07 0.08 251.52%

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