[ADVENTA] QoQ Annualized Quarter Result on 30-Apr-2005 [#1]

Stock
[ADVENTA] ADVENTA BHD
Announcement Date
23-Jun-2005
Admission Sponsor
-
Sponsor
-
Financial Year
31-Jan-2006
Quarter
30-Apr-2005 [#1]
Profit Trend
QoQ- 47.01%
YoY- 307.29%
Quarter Report
Latest QR
Upcoming QR
ADVENTA's Result
ADVENTA's Financial Summary
View:
Show?
Annualized Quarter Result
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Revenue 126,084 131,418 138,236 132,068 102,546 93,720 78,504 37.02%
PBT 13,612 14,612 15,960 18,116 13,485 11,406 9,330 28.54%
Tax -37 -1,942 -1,208 -1,580 -2,237 -2,912 -1,100 -89.51%
NP 13,575 12,669 14,752 16,536 11,248 8,494 8,230 39.47%
-
NP to SH 13,476 12,536 14,542 16,536 11,248 8,494 8,230 38.79%
-
Tax Rate 0.27% 13.29% 7.57% 8.72% 16.59% 25.53% 11.79% -
Total Cost 112,509 118,749 123,484 115,532 91,298 85,225 70,274 36.73%
-
Net Worth 112,675 0 0 103,576 87,624 73,628 61,287 49.90%
Dividend
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Div - - - - 1,179 1,377 1,751 -
Div Payout % - - - - 10.49% 16.22% 21.28% -
Equity
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Net Worth 112,675 0 0 103,576 87,624 73,628 61,287 49.90%
NOSH 450,702 449,856 448,827 450,333 393,286 344,378 291,843 33.50%
Ratio Analysis
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
NP Margin 10.77% 9.64% 10.67% 12.52% 10.97% 9.06% 10.48% -
ROE 11.96% 0.00% 0.00% 15.96% 12.84% 11.54% 13.43% -
Per Share
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 27.98 29.21 30.80 29.33 26.07 27.21 26.90 2.65%
EPS 10.70 9.95 11.54 3.60 2.86 2.47 2.82 142.68%
DPS 0.00 0.00 0.00 0.00 0.30 0.40 0.60 -
NAPS 0.25 0.00 0.00 0.23 0.2228 0.2138 0.21 12.29%
Adjusted Per Share Value based on latest NOSH - 450,333
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
RPS 42.16 43.94 46.22 44.16 34.29 31.33 26.25 37.02%
EPS 4.51 4.19 4.86 5.53 3.76 2.84 2.75 38.94%
DPS 0.00 0.00 0.00 0.00 0.39 0.46 0.59 -
NAPS 0.3767 0.00 0.00 0.3463 0.293 0.2462 0.2049 49.90%
Price Multiplier on Financial Quarter End Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 27/01/06 31/10/05 29/07/05 29/04/05 31/01/05 29/10/04 30/07/04 -
Price 1.25 1.35 1.45 1.55 1.55 1.65 1.65 -
P/RPS 4.47 4.62 4.71 5.29 5.94 6.06 6.13 -18.93%
P/EPS 41.81 48.44 44.75 42.21 54.20 66.89 58.51 -20.02%
EY 2.39 2.06 2.23 2.37 1.85 1.49 1.71 24.93%
DY 0.00 0.00 0.00 0.00 0.19 0.24 0.36 -
P/NAPS 5.00 0.00 0.00 6.74 6.96 7.72 7.86 -25.97%
Price Multiplier on Announcement Date
31/01/06 31/10/05 31/07/05 30/04/05 31/01/05 31/10/04 31/07/04 CAGR
Date 06/04/06 16/12/05 29/09/05 23/06/05 25/03/05 23/12/04 27/09/04 -
Price 1.38 1.27 1.35 1.48 1.58 1.65 1.62 -
P/RPS 4.93 4.35 4.38 5.05 6.06 6.06 6.02 -12.43%
P/EPS 46.15 45.57 41.67 40.31 55.24 66.89 57.45 -13.55%
EY 2.17 2.19 2.40 2.48 1.81 1.49 1.74 15.81%
DY 0.00 0.00 0.00 0.00 0.19 0.24 0.37 -
P/NAPS 5.52 0.00 0.00 6.43 7.09 7.72 7.71 -19.92%

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