[AMVERTON] QoQ Cumulative Quarter Result on 31-Dec-2002 [#4]

Stock
[AMVERTON] AMVERTON BERHAD
Announcement Date
26-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 66.35%
YoY- -34.26%
Quarter Report
Latest QR
Upcoming QR
AMVERTON's Result
AMVERTON's Financial Summary
View:
Show?
Cumulative Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 70,001 43,398 20,573 123,197 94,159 59,304 30,949 72.22%
PBT 1,500 -934 -810 14,632 9,002 5,048 1,685 -7.45%
Tax -721 408 121 -7,998 -5,014 -2,063 -232 112.81%
NP 779 -526 -689 6,634 3,988 2,985 1,453 -33.97%
-
NP to SH 779 -526 -689 6,634 3,988 2,985 1,453 -33.97%
-
Tax Rate 48.07% - - 54.66% 55.70% 40.87% 13.77% -
Total Cost 69,222 43,924 21,262 116,563 90,171 56,319 29,496 76.50%
-
Net Worth 449,283 437,124 436,971 438,796 435,054 434,181 434,083 2.31%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 449,283 437,124 436,971 438,796 435,054 434,181 434,083 2.31%
NOSH 181,162 181,379 181,315 181,320 181,272 180,909 181,624 -0.16%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 1.11% -1.21% -3.35% 5.38% 4.24% 5.03% 4.69% -
ROE 0.17% -0.12% -0.16% 1.51% 0.92% 0.69% 0.33% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 38.64 23.93 11.35 67.94 51.94 32.78 17.04 72.51%
EPS 0.43 -0.29 -0.38 3.66 2.20 1.65 0.80 -33.86%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.48 2.41 2.41 2.42 2.40 2.40 2.39 2.49%
Adjusted Per Share Value based on latest NOSH - 181,390
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.17 11.89 5.64 33.75 25.79 16.24 8.48 72.16%
EPS 0.21 -0.14 -0.19 1.82 1.09 0.82 0.40 -34.89%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.2307 1.1974 1.197 1.202 1.1917 1.1893 1.1891 2.31%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 0.65 0.38 0.35 0.40 0.43 0.55 0.56 -
P/RPS 1.68 1.59 3.08 0.59 0.83 1.68 3.29 -36.08%
P/EPS 151.16 -131.03 -92.11 10.93 19.55 33.33 70.00 66.98%
EY 0.66 -0.76 -1.09 9.15 5.12 3.00 1.43 -40.24%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.26 0.16 0.15 0.17 0.18 0.23 0.23 8.50%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 28/11/03 27/08/03 29/05/03 26/02/03 25/11/02 29/08/02 24/05/02 -
Price 0.85 0.54 0.38 0.38 0.42 0.47 0.62 -
P/RPS 2.20 2.26 3.35 0.56 0.81 1.43 3.64 -28.49%
P/EPS 197.67 -186.21 -100.00 10.39 19.09 28.48 77.50 86.57%
EY 0.51 -0.54 -1.00 9.63 5.24 3.51 1.29 -46.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.34 0.22 0.16 0.16 0.17 0.20 0.26 19.56%

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