[AMVERTON] QoQ Cumulative Quarter Result on 30-Sep-2013 [#3]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- 116.92%
YoY- 13.42%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 67,399 30,336 141,791 96,394 59,854 26,716 140,197 -38.71%
PBT 15,588 6,318 45,475 27,876 12,554 5,044 37,859 -44.74%
Tax -3,353 -1,448 -12,375 -7,505 -2,960 -1,395 -9,259 -49.28%
NP 12,235 4,870 33,100 20,371 9,594 3,649 28,600 -43.31%
-
NP to SH 11,386 4,427 32,079 19,332 8,912 3,317 27,133 -44.03%
-
Tax Rate 21.51% 22.92% 27.21% 26.92% 23.58% 27.66% 24.46% -
Total Cost 55,164 25,466 108,691 76,023 50,260 23,067 111,597 -37.56%
-
Net Worth 562,001 554,897 547,423 536,644 525,954 518,390 518,558 5.52%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - - 5,474 - - - - -
Div Payout % - - 17.06% - - - - -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 562,001 554,897 547,423 536,644 525,954 518,390 518,558 5.52%
NOSH 364,935 365,064 364,948 365,064 365,245 365,064 365,181 -0.04%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 18.15% 16.05% 23.34% 21.13% 16.03% 13.66% 20.40% -
ROE 2.03% 0.80% 5.86% 3.60% 1.69% 0.64% 5.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.47 8.31 38.85 26.40 16.39 7.32 38.39 -38.68%
EPS 3.12 1.21 8.79 5.30 2.44 0.91 7.43 -44.01%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.54 1.52 1.50 1.47 1.44 1.42 1.42 5.57%
Adjusted Per Share Value based on latest NOSH - 365,064
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 18.46 8.31 38.84 26.40 16.40 7.32 38.40 -38.71%
EPS 3.12 1.21 8.79 5.30 2.44 0.91 7.43 -44.01%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 0.00 -
NAPS 1.5395 1.52 1.4995 1.47 1.4407 1.42 1.4205 5.52%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 1.38 1.22 0.975 0.95 1.02 0.595 0.47 -
P/RPS 7.47 14.68 2.51 3.60 6.22 8.13 1.22 235.80%
P/EPS 44.23 100.60 11.09 17.94 41.80 65.48 6.33 266.79%
EY 2.26 0.99 9.02 5.57 2.39 1.53 15.81 -72.75%
DY 0.00 0.00 1.54 0.00 0.00 0.00 0.00 -
P/NAPS 0.90 0.80 0.65 0.65 0.71 0.42 0.33 95.56%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 28/08/14 29/05/14 28/02/14 27/11/13 28/08/13 29/05/13 26/02/13 -
Price 1.33 1.31 1.07 0.93 0.905 0.78 0.57 -
P/RPS 7.20 15.76 2.75 3.52 5.52 10.66 1.48 187.94%
P/EPS 42.63 108.03 12.17 17.56 37.09 85.85 7.67 214.75%
EY 2.35 0.93 8.21 5.69 2.70 1.16 13.04 -68.19%
DY 0.00 0.00 1.40 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.86 0.71 0.63 0.63 0.55 0.40 66.81%

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